Flat
S26
2 beds
1 bath
Rookery Close, Kiveton Park S26
Initial Investment
£98,800First YearProfit From Rental Income
£17,846
↗ 18%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
58%
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 | £15,312 | £15,618 | £16,009 | £16,409 | £16,819 | £80,167 |
| Total Expenses | £11,466 | £11,543 | £11,625 | £11,709 | £11,792 | £58,135 |
| Profit Before Tax | £3,846 | £4,075 | £4,384 | £4,700 | £5,027 | £22,032 |
| Profit After Tax | £3,115 | £3,301 | £3,551 | £3,807 | £4,072 | £17,846 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £7,115 | £7,381 | £11,874 | £14,627 | £16,569 | £57,567 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change