Flat
S26
2 beds
1 bath
Meadow Close, Kiverton Park S26
Initial Investment
£109,500First YearProfit From Rental Income
£36,738
↗ 34%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
73%
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 | £21,864 | £22,301 | £22,859 | £23,430 | £24,016 | £114,470 |
| Total Expenses | £13,601 | £13,706 | £13,820 | £13,936 | £14,052 | £69,115 |
| Profit Before Tax | £8,263 | £8,595 | £9,039 | £9,494 | £9,964 | £45,356 |
| Profit After Tax | £6,693 | £6,962 | £7,322 | £7,690 | £8,071 | £36,738 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £11,093 | £11,450 | £16,477 | £19,593 | £21,818 | £80,431 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change