Terraced
S6
2 beds
1 bath
Trafalgar Road, Wadsley Bridge S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£15,715
↗ 32%After 5 Years
Change In Property Value
£46,117
↗ 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 | £10,236 | £10,390 | £10,545 | £10,809 | £11,079 | £53,059 |
| Total Expenses | £6,672 | £6,699 | £6,725 | £6,762 | £6,800 | £33,658 |
| Profit Before Tax | £3,564 | £3,690 | £3,820 | £4,047 | £4,279 | £19,401 |
| Profit After Tax | £2,887 | £2,989 | £3,094 | £3,278 | £3,466 | £15,715 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,117 |
| Net Return | £8,487 | £12,097 | £13,577 | £14,389 | £13,281 | £61,832 |
| 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