Terraced
S2
3 beds
1 bath
Clarke Square, Highfield. S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,930
↗ 22%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £9,236 | £9,265 | £9,306 | £9,349 | £9,398 | £46,554 |
| Profit Before Tax | £2,740 | £2,890 | £3,153 | £3,422 | £3,757 | £15,963 |
| Profit After Tax | £2,220 | £2,341 | £2,554 | £2,772 | £3,043 | £12,930 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £8,870 | £9,224 | £13,748 | £15,656 | £16,699 | £64,197 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change