Detached HG3 1 bed 1 bath

Bewerley, Harrogate HG3

Yorkshire and The Humber, England · HG3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 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	£8,722	£8,749	£8,787	£8,826	£8,872	£43,956
Profit Before Tax	£2,079	£2,213	£2,449	£2,691	£2,991	£12,421
Profit After Tax	£1,684	£1,792	£1,983	£2,179	£2,423	£10,061
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£7,984	£8,313	£12,589	£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

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