Terraced
BD20
3 beds
1 bath
Rosewood Square, Sutton In Craven BD20
Yorkshire and The Humber, England · BD20
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£18,441
↗ 23%After 5 Years
Change In Property Value
£70,155
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £12,454 | £12,490 | £12,542 | £12,595 | £12,659 | £62,739 |
| Profit Before Tax | £3,927 | £4,136 | £4,499 | £4,872 | £5,333 | £22,767 |
| Profit After Tax | £3,180 | £3,350 | £3,645 | £3,946 | £4,320 | £18,441 |
| Change In Property Value | £9,100 | £9,419 | £15,319 | £17,630 | £18,688 | £70,155 |
| Net Return | £12,280 | £12,769 | £18,963 | £21,576 | £23,008 | £88,596 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change