Flat
S35
3 beds
1 bath
Lound Side, Chapeltown S35
Initial Investment
£90,775First YearProfit From Rental Income
£15,905
↗ 18%After 5 Years
Change In Property Value
£36,742
↗ 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 | £14,172 | £14,455 | £14,817 | £15,187 | £15,567 | £74,198 |
| Total Expenses | £10,757 | £10,831 | £10,911 | £10,991 | £11,072 | £54,562 |
| Profit Before Tax | £3,415 | £3,624 | £3,906 | £4,196 | £4,495 | £19,636 |
| Profit After Tax | £2,766 | £2,935 | £3,164 | £3,399 | £3,641 | £15,905 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £6,466 | £6,709 | £10,863 | £13,407 | £15,201 | £52,647 |
| Return From Rental Income (%) | 3% | 3% | 3% | 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