Flat
S11
2 beds
1 bath
Tullibardine Road, Ecclesall S11
Initial Investment
£125,550First YearProfit From Rental Income
£24,422
↗ 19%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
59%
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 | £19,140 | £19,523 | £20,011 | £20,511 | £21,024 | £100,209 |
| Total Expenses | £13,833 | £13,917 | £14,009 | £14,103 | £14,197 | £70,058 |
| Profit Before Tax | £5,307 | £5,606 | £6,002 | £6,408 | £6,827 | £30,151 |
| Profit After Tax | £4,299 | £4,541 | £4,862 | £5,191 | £5,530 | £24,422 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £9,299 | £9,641 | £15,266 | £18,716 | £21,152 | £74,073 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change