Semi Detached HG5 4 beds 2 baths

Waterside, Knaresborough, North Yorkshire HG5

Yorkshire and The Humber, England · HG5

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£33,399

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£141,660

↗ 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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£24,479	£24,538	£24,629	£24,722	£24,833	£123,201
Profit Before Tax	£7,021	£7,434	£8,143	£8,869	£9,766	£41,233
Profit After Tax	£5,687	£6,022	£6,596	£7,184	£7,910	£33,399
Change In Property Value	£18,375	£19,018	£30,932	£35,599	£37,735	£141,660
Net Return	£24,062	£25,040	£37,527	£42,784	£45,646	£175,059
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	14%	15%	22%	25%	26%	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