Flat S6 6 beds 2 baths

Springvale Road, Crookes S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£57,559

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£98,487

↗ 27%After 5 Years

Return On Investment

134%

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	£32,760	£33,251	£34,083	£34,935	£35,983	£171,012
Total Expenses	£19,757	£19,853	£19,979	£20,108	£20,255	£99,951
Profit Before Tax	£13,003	£13,399	£14,104	£14,827	£15,728	£71,060
Profit After Tax	£10,532	£10,853	£11,424	£12,010	£12,739	£57,559
Change In Property Value	£12,775	£13,222	£21,505	£24,750	£26,235	£98,487
Net Return	£23,307	£24,075	£32,929	£36,760	£38,975	£156,046
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	20%	21%	28%	32%	34%	134%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change