Flat S8 3 beds 1 bath

Greenhill Avenue, Greenhill S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£11,084

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£72,854

↗ 27%After 5 Years

Return On Investment

101%

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	£16,536	£16,784	£17,204	£17,634	£18,163	£86,320
Total Expenses	£14,366	£14,437	£14,522	£14,608	£14,704	£72,637
Profit Before Tax	£2,170	£2,347	£2,682	£3,025	£3,459	£13,684
Profit After Tax	£1,758	£1,901	£2,172	£2,450	£2,802	£11,084
Change In Property Value	£9,450	£9,781	£15,908	£18,308	£19,407	£72,854
Net Return	£11,208	£11,682	£18,080	£20,759	£22,208	£83,937
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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