Semi Detached BD23 2 beds 2 baths

Starbotton, Skipton, North Yorkshire BD23

Yorkshire and The Humber, England · BD23

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£23,399

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£107,918

↗ 27%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,592	£23,946	£24,545	£25,158	£25,913	£123,153
Total Expenses	£18,727	£18,774	£18,845	£18,917	£19,003	£94,266
Profit Before Tax	£4,865	£5,172	£5,700	£6,241	£6,910	£28,887
Profit After Tax	£3,940	£4,189	£4,617	£5,055	£5,597	£23,399
Change In Property Value	£13,998	£14,488	£23,564	£27,120	£28,747	£107,918
Net Return	£17,939	£18,677	£28,181	£32,175	£34,344	£131,316
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	22%	25%	27%	102%

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