Flat
S11
3 beds
1 bath
Osborne Road, Brincliffe S11
Initial Investment
£194,799First YearProfit From Rental Income
£37,620
↗ 19%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
55%
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 | £26,808 | £27,344 | £28,028 | £28,728 | £29,447 | £140,355 |
| Total Expenses | £18,567 | £18,667 | £18,778 | £18,892 | £19,006 | £93,910 |
| Profit Before Tax | £8,241 | £8,677 | £9,250 | £9,837 | £10,440 | £46,445 |
| Profit After Tax | £6,675 | £7,029 | £7,492 | £7,968 | £8,457 | £37,620 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £13,675 | £14,169 | £22,058 | £26,903 | £30,327 | £107,132 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change