Flat
SK23
2 beds
1 bath
Whitehough, High Peak SK23
Initial Investment
£125,550First YearProfit From Rental Income
£59,231
↗ 47%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
87%
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 | £28,260 | £28,825 | £29,546 | £30,284 | £31,042 | £147,957 |
| Total Expenses | £14,745 | £14,847 | £14,962 | £15,080 | £15,198 | £74,833 |
| Profit Before Tax | £13,515 | £13,978 | £14,584 | £15,204 | £15,843 | £73,124 |
| Profit After Tax | £10,947 | £11,322 | £11,813 | £12,316 | £12,833 | £59,231 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £15,947 | £16,422 | £22,217 | £25,841 | £28,455 | £108,882 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 13% | 13% | 18% | 21% | 23% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change