Flat
WF11
5 beds
1 bath
Womersley Road, Knottingley WF11
Yorkshire and The Humber, England · WF11
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£27,926
↗ 15%After 5 Years
Change In Property Value
£158,527
↗ 29%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,596 | £29,025 | £29,460 | £30,197 | £30,952 | £148,230 |
| Total Expenses | £22,556 | £22,649 | £22,733 | £22,849 | £22,967 | £113,754 |
| Profit Before Tax | £6,040 | £6,376 | £6,727 | £7,348 | £7,985 | £34,476 |
| Profit After Tax | £4,893 | £5,165 | £5,449 | £5,952 | £6,468 | £27,926 |
| Change In Property Value | £19,250 | £31,309 | £36,034 | £38,196 | £33,739 | £158,527 |
| Net Return | £24,143 | £36,473 | £41,482 | £44,147 | £40,207 | £186,453 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 13% | 20% | 23% | 24% | 22% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change