Detached
SG8
3 beds
2 baths
Jockey Cottage, Royston SG8
East of England, England · SG8
View property listing
Initial Investment
£303,497First YearProfit From Rental Income
£17,622
↗ 6%After 5 Years
Change In Property Value
£152,980
↗ 17%After 5 Years
Return On Investment
56%
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 | £43,188 | £43,836 | £44,932 | £46,055 | £47,437 | £225,447 |
| Total Expenses | £40,526 | £40,602 | £40,723 | £40,846 | £40,995 | £203,692 |
| Profit Before Tax | £2,662 | £3,233 | £4,209 | £5,209 | £6,442 | £21,755 |
| Profit After Tax | £2,156 | £2,619 | £3,409 | £4,219 | £5,218 | £17,622 |
| Change In Property Value | £13,500 | £13,702 | £32,452 | £43,184 | £50,142 | £152,980 |
| Net Return | £15,656 | £16,322 | £35,861 | £47,404 | £55,360 | £170,602 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change