Flat
S11
3 beds
1 bath
Tullibardine Road, Ecclesall S11
Initial Investment
£242,624First YearProfit From Rental Income
£21,863
↗ 9%After 5 Years
Change In Property Value
£82,420
↗ 20%After 5 Years
Return On Investment
43%
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 | £25,416 | £25,924 | £26,572 | £27,237 | £27,918 | £133,067 |
| Total Expenses | £21,007 | £21,104 | £21,211 | £21,322 | £21,432 | £106,076 |
| Profit Before Tax | £4,409 | £4,821 | £5,361 | £5,915 | £6,485 | £26,992 |
| Profit After Tax | £3,572 | £3,905 | £4,342 | £4,791 | £5,253 | £21,863 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £25,932 | £82,420 |
| Net Return | £11,872 | £12,371 | £21,613 | £27,243 | £31,185 | £104,283 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change