Flat
S9
2 beds
1 bath
Lound Road, Handsworth S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,373
↗ 5%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
93%
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 | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £8,869 | £8,929 | £8,995 | £9,063 | £9,135 | £44,992 |
| Profit Before Tax | £311 | £389 | £555 | £726 | £948 | £2,929 |
| Profit After Tax | £252 | £315 | £450 | £588 | £768 | £2,373 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £5,502 | £5,749 | £9,287 | £10,760 | £11,549 | £42,847 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change