Detached
SK17
4 beds
2 baths
The Brund, Buxton, Staffordshire SK17
Initial Investment
£1,018,049First YearProfit From Rental Income
£79,812
↗ 8%After 5 Years
Change In Property Value
£268,114
↗ 20%After 5 Years
Return On Investment
34%
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 | £78,300 | £79,866 | £81,863 | £83,909 | £86,007 | £409,945 |
| Total Expenses | £61,891 | £62,059 | £62,270 | £62,485 | £62,706 | £311,412 |
| Profit Before Tax | £16,409 | £17,807 | £19,593 | £21,424 | £23,301 | £98,533 |
| Profit After Tax | £13,291 | £14,423 | £15,870 | £17,353 | £18,874 | £79,812 |
| Change In Property Value | £27,000 | £27,540 | £56,182 | £73,036 | £84,357 | £268,114 |
| Net Return | £40,291 | £41,963 | £72,052 | £90,389 | £103,231 | £347,926 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change