Flat S8 1 bed 1 bath

Aisthorpe Road, Woodseats S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£11,798

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

113%

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	£11,868	£12,046	£12,347	£12,656	£13,036	£61,953
Total Expenses	£9,336	£9,400	£9,473	£9,548	£9,629	£47,387
Profit Before Tax	£2,532	£2,646	£2,874	£3,108	£3,407	£14,566
Profit After Tax	£2,051	£2,143	£2,328	£2,517	£2,760	£11,798
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£7,476	£7,758	£11,460	£13,028	£13,901	£53,622
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	113%

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