Semi Detached
S8
3 beds
1 bath
Greenhill Avenue, Greenhill S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£25,364
↗ 29%After 5 Years
Change In Property Value
£82,146
↗ 29%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £11,380 | £11,418 | £11,454 | £11,509 | £11,565 | £57,326 |
| Profit Before Tax | £5,720 | £5,938 | £6,163 | £6,548 | £6,944 | £31,314 |
| Profit After Tax | £4,633 | £4,810 | £4,992 | £5,304 | £5,625 | £25,364 |
| Change In Property Value | £9,975 | £16,224 | £18,672 | £19,792 | £17,483 | £82,146 |
| Net Return | £14,608 | £21,034 | £23,664 | £25,096 | £23,108 | £107,510 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change