Flat
SK17
4 beds
2 baths
The Brund, Buxton, Staffordshire SK17
Initial Investment
£1,018,049First YearProfit From Rental Income
£342,796
↗ 34%After 5 Years
Change In Property Value
£268,114
↗ 20%After 5 Years
Return On Investment
60%
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 | £152,616 | £155,668 | £159,560 | £163,549 | £167,638 | £799,031 |
| Total Expenses | £70,823 | £71,174 | £71,606 | £72,049 | £72,501 | £358,153 |
| Profit Before Tax | £81,793 | £84,494 | £87,954 | £91,500 | £95,137 | £440,878 |
| Profit After Tax | £63,868 | £65,853 | £68,396 | £71,003 | £73,676 | £342,796 |
| Change In Property Value | £27,000 | £27,540 | £56,182 | £73,036 | £84,357 | £268,114 |
| Net Return | £90,868 | £93,393 | £124,578 | £144,039 | £158,033 | £610,910 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 9% | 9% | 12% | 14% | 16% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change