Flat
S66
2 beds
1 bath
Quarry Field Lane, Wickersley, Rotherham, South Yorkshire S66
Initial Investment
£88,100First YearProfit From Rental Income
£15,243
↗ 17%After 5 Years
Change In Property Value
£35,749
↗ 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 | £13,788 | £14,064 | £14,415 | £14,776 | £15,145 | £72,188 |
| Total Expenses | £10,520 | £10,594 | £10,672 | £10,752 | £10,831 | £53,370 |
| Profit Before Tax | £3,268 | £3,470 | £3,743 | £4,024 | £4,314 | £18,818 |
| Profit After Tax | £2,647 | £2,811 | £3,032 | £3,259 | £3,494 | £15,243 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £6,247 | £6,483 | £10,523 | £12,997 | £14,742 | £50,991 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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