Flat
S21
4 beds
2 baths
Peacock Close, Killamarsh S21
Initial Investment
£213,049First YearProfit From Rental Income
£48,397
↗ 23%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
58%
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 | £30,684 | £31,298 | £32,080 | £32,882 | £33,704 | £160,648 |
| Total Expenses | £19,947 | £20,054 | £20,175 | £20,299 | £20,424 | £100,899 |
| Profit Before Tax | £10,737 | £11,244 | £11,905 | £12,583 | £13,280 | £59,749 |
| Profit After Tax | £8,697 | £9,107 | £9,643 | £10,192 | £10,757 | £48,397 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £16,197 | £16,757 | £25,249 | £30,480 | £34,189 | £122,873 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 12% | 14% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change