Flat
S11
4 beds
2 baths
Ecclesall Road, Ecclesall S11
Initial Investment
£109,500First YearProfit From Rental Income
£47,792
↗ 44%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
84%
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 | £24,000 | £24,480 | £25,092 | £25,719 | £26,362 | £125,654 |
| Total Expenses | £13,129 | £13,223 | £13,327 | £13,433 | £13,540 | £66,651 |
| Profit Before Tax | £10,872 | £11,258 | £11,765 | £12,286 | £12,822 | £59,002 |
| Profit After Tax | £8,806 | £9,119 | £9,530 | £9,952 | £10,386 | £47,792 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £13,206 | £13,607 | £18,685 | £21,854 | £24,133 | £91,485 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change