Flat
S21
5 beds
3 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£325,636First YearProfit From Rental Income
£71,111
↗ 22%After 5 Years
Change In Property Value
£104,257
↗ 20%After 5 Years
Return On Investment
54%
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 | £42,948 | £43,807 | £44,902 | £46,025 | £47,175 | £224,857 |
| Total Expenses | £27,122 | £27,254 | £27,407 | £27,563 | £27,720 | £137,066 |
| Profit Before Tax | £15,826 | £16,553 | £17,496 | £18,462 | £19,455 | £87,791 |
| Profit After Tax | £12,819 | £13,408 | £14,171 | £14,954 | £15,758 | £71,111 |
| Change In Property Value | £10,499 | £10,709 | £21,846 | £28,400 | £32,802 | £104,257 |
| Net Return | £23,318 | £24,117 | £36,018 | £43,354 | £48,561 | £175,368 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 15% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change