Terraced
HG3
1 bed
0 baths
Church Street, Pateley Bridge, Harrogate, North Yorkshire HG3
Yorkshire and The Humber, England · HG3
View property listing
Initial Investment
£54,998First YearProfit From Rental Income
£10,062
↗ 18%After 5 Years
Change In Property Value
£48,568
↗ 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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £8,721 | £8,749 | £8,787 | £8,826 | £8,871 | £43,955 |
| Profit Before Tax | £2,079 | £2,213 | £2,449 | £2,691 | £2,991 | £12,422 |
| Profit After Tax | £1,684 | £1,793 | £1,984 | £2,180 | £2,423 | £10,062 |
| Change In Property Value | £6,300 | £6,520 | £10,605 | £12,205 | £12,938 | £48,568 |
| Net Return | £7,984 | £8,313 | £12,588 | £14,385 | £15,360 | £58,630 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change