Terraced
HG4
1 bed
1 bath
Grewelthorpe, Ripon, North Yorkshire HG4
Yorkshire and The Humber, England · HG4
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,490
↗ 25%After 5 Years
Change In Property Value
£31,705
↗ 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 | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £4,699 | £4,722 | £4,742 | £4,769 | £4,797 | £23,730 |
| Profit Before Tax | £1,901 | £1,977 | £2,058 | £2,200 | £2,346 | £10,482 |
| Profit After Tax | £1,540 | £1,602 | £1,667 | £1,782 | £1,900 | £8,490 |
| Change In Property Value | £3,850 | £6,262 | £7,207 | £7,639 | £6,748 | £31,705 |
| Net Return | £5,390 | £7,863 | £8,873 | £9,421 | £8,648 | £40,196 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| 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