Flat
SG19
2 beds
2 baths
Horslow Street, Potton, Sandy SG19
Initial Investment
£139,115First YearProfit From Rental Income
£14,713
↗ 11%After 5 Years
Change In Property Value
£53,613
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £14,454 | £14,535 | £14,622 | £14,712 | £14,801 | £73,123 |
| Profit Before Tax | £2,982 | £3,250 | £3,607 | £3,973 | £4,351 | £18,164 |
| Profit After Tax | £2,416 | £2,632 | £2,922 | £3,219 | £3,524 | £14,713 |
| Change In Property Value | £5,399 | £5,507 | £11,234 | £14,605 | £16,868 | £53,613 |
| Net Return | £7,815 | £8,139 | £14,156 | £17,823 | £20,393 | £68,326 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change