Flat
L31
1 bed
1 bath
The Fieldings, Lydiate L31
Initial Investment
£59,800First YearProfit From Rental Income
£5,521
↗ 9%After 5 Years
Change In Property Value
£24,329
↗ 20%After 5 Years
Return On Investment
50%
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 | £8,820 | £8,996 | £9,221 | £9,452 | £9,688 | £46,178 |
| Total Expenses | £7,742 | £7,806 | £7,871 | £7,938 | £8,004 | £39,362 |
| Profit Before Tax | £1,078 | £1,191 | £1,350 | £1,514 | £1,684 | £6,816 |
| Profit After Tax | £873 | £964 | £1,094 | £1,226 | £1,364 | £5,521 |
| Change In Property Value | £2,450 | £2,499 | £5,098 | £6,627 | £7,655 | £24,329 |
| Net Return | £3,323 | £3,463 | £6,191 | £7,853 | £9,018 | £29,850 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change