Flat S7 3 beds 1 bath

Vincent Road, Nether Edge S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£20,963

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£60,711

↗ 27%After 5 Years

Return On Investment

119%

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	£17,232	£17,490	£17,928	£18,376	£18,927	£89,953
Total Expenses	£12,650	£12,722	£12,809	£12,897	£12,995	£64,073
Profit Before Tax	£4,582	£4,769	£5,119	£5,479	£5,932	£25,880
Profit After Tax	£3,711	£3,863	£4,146	£4,438	£4,805	£20,963
Change In Property Value	£7,875	£8,151	£13,256	£15,257	£16,172	£60,711
Net Return	£11,586	£12,013	£17,403	£19,695	£20,977	£81,674
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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