Semi Detached
SK17
2 beds
1 bath
Litton, Buxton SK17
Initial Investment
£194,799First YearProfit From Rental Income
£23,125
↗ 12%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
48%
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 | £21,348 | £21,775 | £22,319 | £22,877 | £23,449 | £111,769 |
| Total Expenses | £16,521 | £16,575 | £16,640 | £16,707 | £16,775 | £83,219 |
| Profit Before Tax | £4,827 | £5,200 | £5,679 | £6,170 | £6,674 | £28,550 |
| Profit After Tax | £3,910 | £4,212 | £4,600 | £4,998 | £5,406 | £23,125 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £10,910 | £11,352 | £19,166 | £23,933 | £27,276 | £92,637 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change