Flat S6 2 beds 1 bath

Oxford Street, Crookesmoor S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,239

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

107%

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	£9,192	£9,330	£9,563	£9,802	£10,096	£47,983
Total Expenses	£7,680	£7,740	£7,806	£7,874	£7,946	£39,047
Profit Before Tax	£1,512	£1,590	£1,757	£1,928	£2,150	£8,937
Profit After Tax	£1,225	£1,288	£1,423	£1,562	£1,742	£7,239
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£5,425	£5,635	£8,493	£9,699	£10,367	£39,618
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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