Terraced
BD18
3 beds
1 bath
Leyburn Grove, Shipley BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£20,603
↗ 31%After 5 Years
Change In Property Value
£58,013
↗ 27%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,656 | £16,047 | £16,528 | £78,553 |
| Total Expenses | £10,535 | £10,569 | £10,618 | £10,668 | £10,727 | £53,117 |
| Profit Before Tax | £4,513 | £4,705 | £5,038 | £5,379 | £5,802 | £25,436 |
| Profit After Tax | £3,656 | £3,811 | £4,080 | £4,357 | £4,699 | £20,603 |
| Change In Property Value | £7,525 | £7,788 | £12,667 | £14,579 | £15,454 | £58,013 |
| Net Return | £11,181 | £11,599 | £16,748 | £18,936 | £20,153 | £78,616 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change