Semi Detached
S6
6 beds
2 baths
Springvale Road, Crookes S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£35,844
↗ 31%After 5 Years
Change In Property Value
£105,204
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,632 | £22,971 | £23,316 | £23,899 | £24,496 | £117,315 |
| Total Expenses | £14,507 | £14,554 | £14,598 | £14,667 | £14,737 | £73,063 |
| Profit Before Tax | £8,125 | £8,418 | £8,718 | £9,232 | £9,759 | £44,252 |
| Profit After Tax | £6,581 | £6,819 | £7,061 | £7,478 | £7,905 | £35,844 |
| Change In Property Value | £12,775 | £20,778 | £23,913 | £25,348 | £22,391 | £105,204 |
| Net Return | £19,356 | £27,596 | £30,975 | £32,826 | £30,296 | £141,048 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change