Detached
SK23
2 beds
1 bath
Whitehough, High Peak SK23
Initial Investment
£125,550First YearProfit From Rental Income
£13,042
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
50%
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 | £14,496 | £14,786 | £15,156 | £15,534 | £15,923 | £75,895 |
| Total Expenses | £11,868 | £11,909 | £11,957 | £12,005 | £12,055 | £59,794 |
| Profit Before Tax | £2,628 | £2,877 | £3,199 | £3,529 | £3,868 | £16,101 |
| Profit After Tax | £2,128 | £2,330 | £2,591 | £2,859 | £3,133 | £13,042 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,128 | £7,430 | £12,995 | £16,384 | £18,755 | £62,692 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change