Flat
S18
2 beds
1 bath
Snape Hill Lane, Dronfield, Derbyshire S18
Initial Investment
£117,525First YearProfit From Rental Income
£8,695
↗ 7%After 5 Years
Change In Property Value
£46,672
↗ 20%After 5 Years
Return On Investment
47%
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 | £14,388 | £14,676 | £15,043 | £15,419 | £15,804 | £75,329 |
| Total Expenses | £12,762 | £12,837 | £12,917 | £12,998 | £13,080 | £64,594 |
| Profit Before Tax | £1,626 | £1,839 | £2,126 | £2,420 | £2,725 | £10,735 |
| Profit After Tax | £1,317 | £1,489 | £1,722 | £1,961 | £2,207 | £8,695 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £6,017 | £6,283 | £11,502 | £14,674 | £16,891 | £55,367 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change