6 bed terraced house for sale, Chestnut Avenue, Hyde Park, Leeds LS6
View Property Listing
Yorkshire and The Humber, England, LS6
Bedrooms: 6 | Bathrooms: 1
Bedrooms: 6 | Bathrooms: 1
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 3000
Initial Investment
£146,000First YearProfit From Rental Income
£75,283
↗ 52%After 5 Years
Change In Property Value
£129,704
↗ 29%After 5 Years
Return On Investment
140%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £18,579 | £18,645 | £18,710 | £18,813 | £18,919 | £93,667 |
| Profit Before Tax | £17,421 | £17,895 | £18,378 | £19,202 | £20,046 | £92,942 |
| Profit After Tax | £14,111 | £14,495 | £14,886 | £15,553 | £16,238 | £75,283 |
| Change In Property Value | £15,750 | £25,616 | £29,482 | £31,251 | £27,605 | £129,704 |
| Net Return | £29,861 | £40,111 | £44,368 | £46,804 | £43,843 | £204,987 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 20% | 27% | 30% | 32% | 30% | 140% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change