Flat
S3
5 beds
5 baths
Sudbury Street, Netherthorpe S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£25,849
↗ 25%After 5 Years
Change In Property Value
£95,116
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,078 | £21,605 | £22,145 | £106,056 |
| Total Expenses | £14,664 | £14,744 | £14,817 | £14,911 | £15,008 | £74,144 |
| Profit Before Tax | £5,796 | £6,022 | £6,262 | £6,694 | £7,138 | £31,912 |
| Profit After Tax | £4,695 | £4,878 | £5,072 | £5,422 | £5,782 | £25,849 |
| Change In Property Value | £11,550 | £18,785 | £21,620 | £22,917 | £20,244 | £95,116 |
| Net Return | £16,245 | £23,663 | £26,692 | £28,340 | £26,025 | £120,965 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 23% | 26% | 27% | 25% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change