Semi Detached
BD23
2 beds
2 baths
Starbotton, Skipton, North Yorkshire BD23
Yorkshire and The Humber, England · BD23
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£37,276
↗ 27%After 5 Years
Change In Property Value
£122,498
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,080 | £25,456 | £25,838 | £26,484 | £27,146 | £130,004 |
| Total Expenses | £16,682 | £16,732 | £16,781 | £16,856 | £16,933 | £83,985 |
| Profit Before Tax | £8,398 | £8,724 | £9,057 | £9,628 | £10,213 | £46,020 |
| Profit After Tax | £6,802 | £7,066 | £7,336 | £7,799 | £8,273 | £37,276 |
| Change In Property Value | £14,875 | £24,193 | £27,844 | £29,515 | £26,071 | £122,498 |
| Net Return | £21,677 | £31,259 | £35,180 | £37,313 | £34,344 | £159,774 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 23% | 26% | 27% | 25% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change