Flat
S11
3 beds
2 baths
Bowood Road, Sharrow Vale S11
Initial Investment
£169,750First YearProfit From Rental Income
£32,985
↗ 19%After 5 Years
Change In Property Value
£62,560
↗ 20%After 5 Years
Return On Investment
56%
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 | £24,120 | £24,602 | £25,217 | £25,848 | £26,494 | £126,282 |
| Total Expenses | £16,910 | £17,004 | £17,108 | £17,215 | £17,323 | £85,560 |
| Profit Before Tax | £7,210 | £7,599 | £8,109 | £8,633 | £9,172 | £40,722 |
| Profit After Tax | £5,840 | £6,155 | £6,568 | £6,992 | £7,429 | £32,985 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £12,140 | £12,581 | £19,677 | £24,034 | £27,112 | £95,545 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change