Terraced
SG8
2 beds
1 bath
Rock Road, Royston SG8
East of England, England · SG8
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£13,855
↗ 11%After 5 Years
Change In Property Value
£66,292
↗ 17%After 5 Years
Return On Investment
64%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £18,040 | £18,082 | £18,145 | £18,210 | £18,287 | £90,764 |
| Profit Before Tax | £2,624 | £2,892 | £3,353 | £3,826 | £4,410 | £17,105 |
| Profit After Tax | £2,126 | £2,342 | £2,716 | £3,099 | £3,572 | £13,855 |
| Change In Property Value | £5,850 | £5,938 | £14,063 | £18,713 | £21,728 | £66,292 |
| Net Return | £7,976 | £8,280 | £16,778 | £21,812 | £25,300 | £80,147 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change