Flat
S14
3 beds
1 bath
Blackstock Road, Gleadless Valley. S14
Initial Investment
£58,600First YearProfit From Rental Income
£17,785
↗ 30%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
71%
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 | £11,928 | £12,167 | £12,471 | £12,782 | £13,102 | £62,450 |
| Total Expenses | £7,954 | £8,024 | £8,097 | £8,172 | £8,247 | £40,493 |
| Profit Before Tax | £3,974 | £4,143 | £4,374 | £4,610 | £4,855 | £21,957 |
| Profit After Tax | £3,219 | £3,356 | £3,543 | £3,734 | £3,933 | £17,785 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £5,619 | £5,804 | £8,537 | £10,227 | £11,431 | £41,617 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 20% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change