Terraced S7 3 beds 2 baths

Vincent Road, Nether Edge S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,746

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£69,176

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£9,734	£9,769	£9,802	£9,852	£9,902	£49,060
Profit Before Tax	£5,386	£5,578	£5,775	£6,115	£6,463	£29,316
Profit After Tax	£4,363	£4,518	£4,677	£4,953	£5,235	£23,746
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£12,763	£18,180	£20,401	£21,620	£19,958	£92,921
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	30%	27%	127%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change