Flat
S11
3 beds
1 bath
High Storrs Road, High Storrs S11
Initial Investment
£194,799First YearProfit From Rental Income
£17,102
↗ 9%After 5 Years
Change In Property Value
£69,511
↗ 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 | £21,432 | £21,861 | £22,407 | £22,967 | £23,542 | £112,209 |
| Total Expenses | £18,029 | £18,118 | £18,216 | £18,316 | £18,416 | £91,095 |
| Profit Before Tax | £3,403 | £3,742 | £4,191 | £4,652 | £5,126 | £21,113 |
| Profit After Tax | £2,756 | £3,031 | £3,395 | £3,768 | £4,152 | £17,102 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £9,756 | £10,171 | £17,960 | £22,703 | £26,022 | £86,613 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change