Flat
S7
3 beds
1 bath
Hartington Avenue, Millhouses S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,861
↗ 15%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
100%
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 | £21,432 | £21,753 | £22,297 | £22,855 | £23,540 | £111,878 |
| Total Expenses | £18,029 | £18,108 | £18,205 | £18,305 | £18,416 | £91,062 |
| Profit Before Tax | £3,403 | £3,646 | £4,092 | £4,550 | £5,125 | £20,816 |
| Profit After Tax | £2,756 | £2,953 | £3,315 | £3,686 | £4,151 | £16,861 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £15,006 | £15,632 | £23,936 | £27,419 | £29,308 | £111,300 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 26% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change