Terraced BD13 2 beds 1 bath

Foster Square, Denholme BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£6,165

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£26,969

↗ 27%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,654	£6,821	£7,025	£33,388
Total Expenses	£5,105	£5,126	£5,153	£5,181	£5,212	£25,777
Profit Before Tax	£1,291	£1,366	£1,501	£1,640	£1,813	£7,611
Profit After Tax	£1,046	£1,106	£1,216	£1,328	£1,469	£6,165
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£4,544	£4,727	£7,105	£8,106	£8,653	£33,134
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change