Flat
S10
5 beds
2 baths
Crookes Valley Road, Crookesmoor S10
Initial Investment
£145,950First YearProfit From Rental Income
£28,395
↗ 19%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
58%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,444 | £21,873 | £22,420 | £22,980 | £23,555 | £112,271 |
| Total Expenses | £15,253 | £15,342 | £15,440 | £15,540 | £15,640 | £77,215 |
| Profit Before Tax | £6,191 | £6,531 | £6,980 | £7,440 | £7,915 | £35,056 |
| Profit After Tax | £5,014 | £5,290 | £5,654 | £6,027 | £6,411 | £28,395 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £10,614 | £11,002 | £17,306 | £21,175 | £23,907 | £84,004 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change