Flat
S3
4 beds
5 baths
Boutique Hotel, Palatine Gardens, Roscoe Road S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£23,257
↗ 24%After 5 Years
Change In Property Value
£87,911
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £13,705 | £13,783 | £13,853 | £13,943 | £14,036 | £69,319 |
| Profit Before Tax | £5,207 | £5,413 | £5,631 | £6,027 | £6,434 | £28,713 |
| Profit After Tax | £4,218 | £4,384 | £4,561 | £4,882 | £5,212 | £23,257 |
| Change In Property Value | £10,675 | £17,362 | £19,982 | £21,181 | £18,710 | £87,911 |
| Net Return | £14,893 | £21,746 | £24,543 | £26,063 | £23,922 | £111,168 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 16% | 23% | 26% | 27% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change