Terraced
BD24
2 beds
1 bath
Craven Cottages, Settle, North Yorkshire BD24
Yorkshire and The Humber, England · BD24
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£12,332
↗ 24%After 5 Years
Change In Property Value
£48,985
↗ 29%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,829 | £9,977 | £10,226 | £10,482 | £50,198 |
| Total Expenses | £6,937 | £6,964 | £6,989 | £7,024 | £7,060 | £34,973 |
| Profit Before Tax | £2,747 | £2,866 | £2,988 | £3,202 | £3,422 | £15,225 |
| Profit After Tax | £2,225 | £2,321 | £2,420 | £2,594 | £2,771 | £12,332 |
| Change In Property Value | £5,948 | £9,674 | £11,134 | £11,802 | £10,425 | £48,985 |
| Net Return | £8,174 | £11,996 | £13,555 | £14,396 | £13,197 | £61,317 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 25% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change