Flat
SK13
3 beds
3 baths
Old Cross, Glossop, Derbyshire SK13
Initial Investment
£344,549First YearProfit From Rental Income
£50,689
↗ 15%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
46%
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 | £38,652 | £39,425 | £40,411 | £41,421 | £42,456 | £202,365 |
| Total Expenses | £27,686 | £27,810 | £27,951 | £28,096 | £28,242 | £139,786 |
| Profit Before Tax | £10,966 | £11,615 | £12,459 | £13,325 | £14,214 | £62,579 |
| Profit After Tax | £8,882 | £9,408 | £10,092 | £10,793 | £11,513 | £50,689 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £19,882 | £20,628 | £32,981 | £40,548 | £45,881 | £159,921 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change