Flat
ST13
2 beds
1 bath
Roach Road, Upper Hulme ST13
Initial Investment
£176,549First YearProfit From Rental Income
£27,114
↗ 15%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
52%
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 | £24,000 | £24,480 | £25,092 | £25,719 | £26,362 | £125,654 |
| Total Expenses | £18,194 | £18,309 | £18,433 | £18,559 | £18,685 | £92,180 |
| Profit Before Tax | £5,806 | £6,171 | £6,659 | £7,160 | £7,677 | £33,474 |
| Profit After Tax | £4,703 | £4,998 | £5,394 | £5,800 | £6,219 | £27,114 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £11,203 | £11,628 | £18,919 | £23,383 | £26,527 | £91,660 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change