Flat S6 3 beds 2 baths

Royal Hotel, Dungworth S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£24,082

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£121,423

↗ 27%After 5 Years

Return On Investment

100%

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	£27,552	£27,965	£28,664	£29,381	£30,262	£143,825
Total Expenses	£22,609	£22,696	£22,809	£22,925	£23,055	£114,095
Profit Before Tax	£4,943	£5,269	£5,855	£6,456	£7,207	£29,731
Profit After Tax	£4,004	£4,268	£4,743	£5,230	£5,838	£24,082
Change In Property Value	£15,750	£16,301	£26,513	£30,514	£32,345	£121,423
Net Return	£19,754	£20,569	£31,256	£35,743	£38,182	£145,504
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	14%	14%	21%	24%	26%	100%

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