Flat
SK17
3 beds
1 bath
Rose View Cottage Elkstones, Longnor, Buxton, Staffordshire SK17
Initial Investment
£306,799First YearProfit From Rental Income
£37,151
↗ 12%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
44%
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 | £33,000 | £33,660 | £34,501 | £35,364 | £36,248 | £172,774 |
| Total Expenses | £25,138 | £25,250 | £25,377 | £25,507 | £25,638 | £126,908 |
| Profit Before Tax | £7,863 | £8,411 | £9,125 | £9,857 | £10,610 | £45,866 |
| Profit After Tax | £6,369 | £6,813 | £7,391 | £7,984 | £8,594 | £37,151 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £16,369 | £17,013 | £28,199 | £35,035 | £39,838 | £136,453 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 6% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change