Flat
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£265,236First YearProfit From Rental Income
£59,004
↗ 22%After 5 Years
Change In Property Value
£88,369
↗ 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 | £36,408 | £37,136 | £38,065 | £39,016 | £39,992 | £190,616 |
| Total Expenses | £23,294 | £23,413 | £23,549 | £23,688 | £23,828 | £117,772 |
| Profit Before Tax | £13,114 | £13,723 | £14,516 | £15,328 | £16,164 | £72,845 |
| Profit After Tax | £10,622 | £11,116 | £11,758 | £12,416 | £13,092 | £59,004 |
| Change In Property Value | £8,899 | £9,077 | £18,517 | £24,072 | £27,803 | £88,369 |
| Net Return | £19,521 | £20,193 | £30,275 | £36,488 | £40,896 | £147,373 |
| 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