Terraced S7 6 beds 2 baths

Wake Road, Nether Edge S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£51,763

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£144,116

↗ 29%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£19,738	£19,797	£19,855	£19,947	£20,041	£99,378
Profit Before Tax	£11,763	£12,175	£12,597	£13,316	£14,054	£63,905
Profit After Tax	£9,528	£9,862	£10,203	£10,786	£11,384	£51,763
Change In Property Value	£17,500	£28,463	£32,758	£34,723	£30,672	£144,116
Net Return	£27,028	£38,324	£42,961	£45,509	£42,056	£195,879
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	23%	26%	28%	26%	120%

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