Semi Detached
HG5
4 beds
2 baths
Waterside, Knaresborough, North Yorkshire HG5
Yorkshire and The Humber, England · HG5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£48,505
↗ 28%After 5 Years
Change In Property Value
£151,321
↗ 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 | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £20,542 | £20,602 | £20,660 | £20,751 | £20,845 | £103,400 |
| Profit Before Tax | £10,958 | £11,371 | £11,792 | £12,512 | £13,250 | £59,883 |
| Profit After Tax | £8,876 | £9,210 | £9,552 | £10,135 | £10,732 | £48,505 |
| Change In Property Value | £18,375 | £29,886 | £34,396 | £36,459 | £32,206 | £151,321 |
| Net Return | £27,251 | £39,096 | £43,947 | £46,594 | £42,938 | £199,827 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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