Flat
S11
3 beds
1 bath
High Storrs Close, High Storrs S11
Initial Investment
£213,049First YearProfit From Rental Income
£18,947
↗ 9%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
44%
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 | £22,968 | £23,427 | £24,013 | £24,613 | £25,229 | £120,250 |
| Total Expenses | £19,175 | £19,267 | £19,368 | £19,472 | £19,576 | £96,859 |
| Profit Before Tax | £3,793 | £4,160 | £4,645 | £5,141 | £5,652 | £23,392 |
| Profit After Tax | £3,072 | £3,370 | £3,762 | £4,164 | £4,578 | £18,947 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £10,572 | £11,020 | £19,368 | £24,452 | £28,011 | £93,423 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change