Flat
S10
3 beds
1 bath
Netherfield Road, Crookes S10
Initial Investment
£120,200First YearProfit From Rental Income
£23,144
↗ 19%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
59%
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 | £18,384 | £18,752 | £19,220 | £19,701 | £20,194 | £96,251 |
| Total Expenses | £13,360 | £13,443 | £13,533 | £13,625 | £13,717 | £67,678 |
| Profit Before Tax | £5,024 | £5,309 | £5,687 | £6,076 | £6,477 | £28,572 |
| Profit After Tax | £4,069 | £4,300 | £4,607 | £4,922 | £5,246 | £23,144 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £8,869 | £9,196 | £14,595 | £17,906 | £20,243 | £70,808 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change