Flat S7 5 beds 3 baths

Albany Road, Nether Edge S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£27,354

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£133,565

↗ 27%After 5 Years

Return On Investment

99%

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	£30,312	£30,767	£31,536	£32,324	£33,294	£158,233
Total Expenses	£24,670	£24,762	£24,882	£25,004	£25,144	£124,462
Profit Before Tax	£5,642	£6,005	£6,654	£7,320	£8,150	£33,771
Profit After Tax	£4,570	£4,864	£5,390	£5,929	£6,601	£27,354
Change In Property Value	£17,325	£17,931	£29,164	£33,565	£35,579	£133,565
Net Return	£21,895	£22,795	£34,554	£39,494	£42,181	£160,919
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	14%	21%	24%	26%	99%

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