Flat
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£261,461First YearProfit From Rental Income
£58,250
↗ 22%After 5 Years
Change In Property Value
£87,375
↗ 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 | £36,000 | £36,720 | £37,638 | £38,579 | £39,543 | £188,480 |
| Total Expenses | £23,055 | £23,173 | £23,308 | £23,446 | £23,585 | £116,566 |
| Profit Before Tax | £12,945 | £13,547 | £14,330 | £15,133 | £15,959 | £71,914 |
| Profit After Tax | £10,485 | £10,973 | £11,607 | £12,258 | £12,926 | £58,250 |
| Change In Property Value | £8,799 | £8,975 | £18,309 | £23,802 | £27,491 | £87,375 |
| Net Return | £19,284 | £19,948 | £29,916 | £36,060 | £40,417 | £145,626 |
| 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