Flat
SG19
2 beds
1 bath
Ivel Road, Sandy SG19
Initial Investment
£125,523First YearProfit From Rental Income
£12,980
↗ 10%After 5 Years
Change In Property Value
£49,641
↗ 20%After 5 Years
Return On Investment
50%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,531 | £13,609 | £13,693 | £13,779 | £13,865 | £68,477 |
| Profit Before Tax | £2,609 | £2,854 | £3,181 | £3,517 | £3,864 | £16,025 |
| Profit After Tax | £2,113 | £2,312 | £2,577 | £2,849 | £3,129 | £12,980 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £15,618 | £49,641 |
| Net Return | £7,112 | £7,411 | £12,979 | £16,371 | £18,748 | £62,621 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change