Semi Detached S9 3 beds 1 bath

Fort Hill Road, Wincobank S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,937

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£43,235

↗ 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	£9,156	£9,293	£9,433	£9,669	£9,910	£47,461
Total Expenses	£6,242	£6,268	£6,292	£6,326	£6,361	£31,490
Profit Before Tax	£2,914	£3,025	£3,140	£3,342	£3,549	£15,971
Profit After Tax	£2,360	£2,450	£2,544	£2,707	£2,875	£12,937
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£7,610	£10,989	£12,371	£13,124	£12,076	£56,171
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	17%	24%	27%	29%	26%	122%

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