Flat S6 3 beds 1 bath

Cromwell Street, Walkley S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,937

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

120%

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	£18,384	£18,660	£19,126	£19,604	£20,193	£95,967
Total Expenses	£13,360	£13,434	£13,524	£13,615	£13,717	£67,650
Profit Before Tax	£5,024	£5,226	£5,603	£5,989	£6,476	£28,317
Profit After Tax	£4,069	£4,233	£4,538	£4,851	£5,245	£22,937
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£12,469	£12,927	£18,678	£21,125	£22,496	£87,695
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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