Terraced HG3 4 beds 1 bath

High Mill, Harrogate HG3

Yorkshire and The Humber, England · HG3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,561

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£94,440

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,486	£16,529	£16,593	£16,659	£16,737	£83,004
Profit Before Tax	£4,514	£4,786	£5,255	£5,735	£6,329	£26,618
Profit After Tax	£3,656	£3,876	£4,256	£4,646	£5,127	£21,561
Change In Property Value	£12,250	£12,679	£20,621	£23,733	£25,157	£94,440
Net Return	£15,906	£16,555	£24,877	£28,379	£30,284	£116,001
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	14%	15%	22%	26%	27%	105%

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