Terraced
S2
4 beds
2 baths
Daresbury Drive, Newfield Green S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,919
↗ 22%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,548 | £10,812 | £11,082 | £11,414 | £54,248 |
| Total Expenses | £8,086 | £8,113 | £8,150 | £8,188 | £8,232 | £40,767 |
| Profit Before Tax | £2,306 | £2,435 | £2,662 | £2,894 | £3,183 | £13,480 |
| Profit After Tax | £1,868 | £1,973 | £2,156 | £2,344 | £2,578 | £10,919 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £7,643 | £7,950 | £11,877 | £13,533 | £14,438 | £55,441 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change