Flat
S11
3 beds
1 bath
Roach Road, Brincliffe S11
Initial Investment
£159,550First YearProfit From Rental Income
£31,044
↗ 19%After 5 Years
Change In Property Value
£59,581
↗ 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 | £22,980 | £23,440 | £24,026 | £24,626 | £25,242 | £120,313 |
| Total Expenses | £16,201 | £16,292 | £16,394 | £16,498 | £16,602 | £81,987 |
| Profit Before Tax | £6,780 | £7,147 | £7,632 | £8,128 | £8,640 | £38,326 |
| Profit After Tax | £5,491 | £5,789 | £6,182 | £6,584 | £6,998 | £31,044 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £11,491 | £11,909 | £18,666 | £22,814 | £25,744 | £90,625 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 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