Flat
S21
3 beds
1 bath
Kirkcroft Lane, Killamarsh S21
Initial Investment
£139,150First YearProfit From Rental Income
£11,270
↗ 8%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
47%
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 | £16,536 | £16,867 | £17,288 | £17,721 | £18,164 | £86,575 |
| Total Expenses | £14,366 | £14,445 | £14,530 | £14,617 | £14,704 | £72,662 |
| Profit Before Tax | £2,170 | £2,422 | £2,758 | £3,103 | £3,460 | £13,913 |
| Profit After Tax | £1,758 | £1,962 | £2,234 | £2,514 | £2,802 | £11,270 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,158 | £7,470 | £13,471 | £17,121 | £19,674 | £64,893 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change