Flat
L13
2 beds
1 bath
Archbrook Mews Flat 2, Stoneycroft, Stoneycroft L13
Initial Investment
£48,520First YearProfit From Rental Income
£9,984
↗ 21%After 5 Years
Change In Property Value
£19,662
↗ 20%After 5 Years
Return On Investment
61%
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 | £9,000 | £9,180 | £9,409 | £9,645 | £9,886 | £47,120 |
| Total Expenses | £6,828 | £6,892 | £6,958 | £7,025 | £7,092 | £34,794 |
| Profit Before Tax | £2,172 | £2,288 | £2,452 | £2,620 | £2,794 | £12,326 |
| Profit After Tax | £1,759 | £1,853 | £1,986 | £2,122 | £2,263 | £9,984 |
| Change In Property Value | £1,980 | £2,020 | £4,120 | £5,356 | £6,186 | £19,662 |
| Net Return | £3,739 | £3,873 | £6,106 | £7,478 | £8,449 | £29,646 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change