Flat
S11
5 beds
2 baths
Ratcliffe Road, Sharrowvale S11
Initial Investment
£250,174First YearProfit From Rental Income
£47,462
↗ 19%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
53%
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 | £32,544 | £33,195 | £34,025 | £34,875 | £35,747 | £170,386 |
| Total Expenses | £22,116 | £22,227 | £22,353 | £22,482 | £22,612 | £111,791 |
| Profit Before Tax | £10,428 | £10,968 | £11,671 | £12,393 | £13,135 | £58,595 |
| Profit After Tax | £8,446 | £8,884 | £9,454 | £10,038 | £10,639 | £47,462 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £16,946 | £17,554 | £27,141 | £33,031 | £37,196 | £131,868 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 15% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change