Flat
S11
3 beds
1 bath
High Storrs Drive, High Storrs S11
Initial Investment
£220,349First YearProfit From Rental Income
£19,676
↗ 9%After 5 Years
Change In Property Value
£76,462
↗ 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 | £23,580 | £24,052 | £24,653 | £25,269 | £25,901 | £123,455 |
| Total Expenses | £19,633 | £19,726 | £19,829 | £19,935 | £20,040 | £99,163 |
| Profit Before Tax | £3,947 | £4,326 | £4,824 | £5,335 | £5,860 | £24,292 |
| Profit After Tax | £3,197 | £3,504 | £3,907 | £4,321 | £4,747 | £19,676 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £10,897 | £11,358 | £19,929 | £25,150 | £28,804 | £96,138 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change