Terraced
S2
3 beds
1 bath
Clarke Square, Highfield. S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,381
↗ 32%After 5 Years
Change In Property Value
£54,764
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,338 | £12,646 | £12,963 | £62,079 |
| Total Expenses | £7,811 | £7,841 | £7,870 | £7,911 | £7,953 | £39,386 |
| Profit Before Tax | £4,165 | £4,314 | £4,468 | £4,735 | £5,009 | £22,692 |
| Profit After Tax | £3,374 | £3,495 | £3,619 | £3,836 | £4,057 | £18,381 |
| Change In Property Value | £6,650 | £10,816 | £12,448 | £13,195 | £11,655 | £54,764 |
| Net Return | £10,024 | £14,310 | £16,067 | £17,030 | £15,713 | £73,145 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change