Flat
S3
3 beds
1 bath
Rock Street, Pitsmoor S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£3,597
↗ 7%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
95%
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 | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £9,340 | £9,401 | £9,469 | £9,539 | £9,614 | £47,364 |
| Profit Before Tax | £584 | £672 | £855 | £1,044 | £1,287 | £4,441 |
| Profit After Tax | £473 | £544 | £693 | £845 | £1,042 | £3,597 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £6,073 | £6,340 | £10,120 | £11,695 | £12,543 | £46,770 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change