Flat
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£257,686First YearProfit From Rental Income
£57,497
↗ 22%After 5 Years
Change In Property Value
£86,382
↗ 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 | £35,592 | £36,304 | £37,211 | £38,142 | £39,095 | £186,344 |
| Total Expenses | £22,816 | £22,933 | £23,067 | £23,204 | £23,342 | £115,361 |
| Profit Before Tax | £12,776 | £13,371 | £14,145 | £14,938 | £15,754 | £70,983 |
| Profit After Tax | £10,349 | £10,830 | £11,457 | £12,100 | £12,760 | £57,497 |
| Change In Property Value | £8,699 | £8,873 | £18,101 | £23,531 | £27,178 | £86,382 |
| Net Return | £19,048 | £19,703 | £29,558 | £35,631 | £39,939 | £143,879 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 8% | 11% | 14% | 15% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change