Flat S9 3 beds 1 bath

Olivers Drive, Darnall. S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£4,585

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

97%

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	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£10,244	£10,307	£10,378	£10,450	£10,528	£51,908
Profit Before Tax	£784	£887	£1,095	£1,310	£1,585	£5,660
Profit After Tax	£635	£718	£887	£1,061	£1,284	£4,585
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£6,935	£7,239	£11,492	£13,266	£14,221	£53,154
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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