Flat
SG19
2 beds
1 bath
Station Road, Sandy SG19
Initial Investment
£120,200First YearProfit From Rental Income
£12,106
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 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 | £15,492 | £15,802 | £16,197 | £16,602 | £17,017 | £81,109 |
| Total Expenses | £13,071 | £13,148 | £13,231 | £13,315 | £13,399 | £66,164 |
| Profit Before Tax | £2,421 | £2,654 | £2,966 | £3,287 | £3,618 | £14,945 |
| Profit After Tax | £1,961 | £2,149 | £2,403 | £2,662 | £2,930 | £12,106 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,761 | £7,045 | £12,390 | £15,646 | £17,927 | £59,770 |
| 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