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
£16,375
↗ 16%After 5 Years
Change In Property Value
£89,043
↗ 27%After 5 Years
Return On Investment
101%
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 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £17,139 | £17,215 | £17,310 | £17,407 | £17,516 | £86,587 |
| Profit Before Tax | £3,321 | £3,551 | £3,976 | £4,411 | £4,957 | £20,217 |
| Profit After Tax | £2,690 | £2,877 | £3,220 | £3,573 | £4,015 | £16,375 |
| Change In Property Value | £11,550 | £11,954 | £19,443 | £22,377 | £23,719 | £89,043 |
| Net Return | £14,240 | £14,831 | £22,663 | £25,950 | £27,735 | £105,419 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change