Flat
S3
5 beds
5 baths
Sudbury Street, Netherthorpe S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£70,946
↗ 68%After 5 Years
Change In Property Value
£89,043
↗ 27%After 5 Years
Return On Investment
154%
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 | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £18,573 | £18,671 | £18,802 | £18,937 | £19,091 | £94,073 |
| Profit Before Tax | £16,227 | £16,651 | £17,403 | £18,174 | £19,133 | £87,588 |
| Profit After Tax | £13,144 | £13,487 | £14,096 | £14,721 | £15,498 | £70,946 |
| Change In Property Value | £11,550 | £11,954 | £19,443 | £22,377 | £23,719 | £89,043 |
| Net Return | £24,694 | £25,442 | £33,539 | £37,097 | £39,217 | £159,989 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 68% |
| Total Net Return (%) | 24% | 24% | 32% | 36% | 38% | 154% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change