Flat
S11
4 beds
2 baths
Ecclesall Road, Ecclesall S11
Initial Investment
£176,549First YearProfit From Rental Income
£34,309
↗ 19%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
56%
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 | £24,888 | £25,386 | £26,020 | £26,671 | £27,338 | £130,303 |
| Total Expenses | £17,383 | £17,479 | £17,585 | £17,694 | £17,804 | £87,945 |
| Profit Before Tax | £7,505 | £7,907 | £8,435 | £8,977 | £9,534 | £42,357 |
| Profit After Tax | £6,079 | £6,405 | £6,832 | £7,271 | £7,723 | £34,309 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £12,579 | £13,035 | £20,358 | £24,854 | £28,031 | £98,855 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change