Flat
S11
3 beds
1 bath
Ecclesall Road, Ecclesall S11
Initial Investment
£149,350First YearProfit From Rental Income
£29,058
↗ 19%After 5 Years
Change In Property Value
£56,602
↗ 20%After 5 Years
Return On Investment
57%
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 | £21,828 | £22,265 | £22,821 | £23,392 | £23,976 | £114,282 |
| Total Expenses | £15,490 | £15,580 | £15,678 | £15,779 | £15,881 | £78,408 |
| Profit Before Tax | £6,338 | £6,685 | £7,143 | £7,612 | £8,096 | £35,874 |
| Profit After Tax | £5,134 | £5,415 | £5,786 | £6,166 | £6,558 | £29,058 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £10,834 | £11,229 | £17,646 | £21,585 | £24,366 | £85,660 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 14% | 16% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change