Terraced
AL10
2 beds
1 bath
Chantry Lane, Hatfield AL10
East Of England, England · AL10
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£36,269
↗ 32%After 5 Years
Change In Property Value
£69,492
↗ 19%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,572 | £22,911 | £23,254 | £23,836 | £24,431 | £117,004 |
| Total Expenses | £14,340 | £14,387 | £14,431 | £14,500 | £14,570 | £72,228 |
| Profit Before Tax | £8,232 | £8,524 | £8,823 | £9,336 | £9,861 | £44,776 |
| Profit After Tax | £6,668 | £6,904 | £7,147 | £7,562 | £7,988 | £36,269 |
| Change In Property Value | £5,400 | £12,789 | £17,019 | £19,760 | £14,524 | £69,492 |
| Net Return | £12,068 | £19,693 | £24,165 | £27,322 | £22,512 | £105,760 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change