Flat
SG8
3 beds
2 baths
Jockey Cottage, Royston SG8
East of England, England · SG8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£237,043
↗ 74%After 5 Years
Change In Property Value
£161,480
↗ 17%After 5 Years
Return On Investment
124%
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 | £105,552 | £107,135 | £109,814 | £112,559 | £115,936 | £550,996 |
| Total Expenses | £50,246 | £50,451 | £50,762 | £51,080 | £51,460 | £253,999 |
| Profit Before Tax | £55,306 | £56,685 | £59,052 | £61,479 | £64,475 | £296,997 |
| Profit After Tax | £44,400 | £45,413 | £47,153 | £48,937 | £51,139 | £237,043 |
| Change In Property Value | £14,250 | £14,464 | £34,255 | £45,584 | £52,928 | £161,480 |
| Net Return | £58,650 | £59,877 | £81,408 | £94,521 | £104,067 | £398,522 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 18% | 19% | 25% | 29% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change