Semi Detached
S6
6 beds
2 baths
Springvale Road, Crookes S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£63,903
↗ 55%After 5 Years
Change In Property Value
£98,487
↗ 27%After 5 Years
Return On Investment
140%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,760 | £33,251 | £34,083 | £34,935 | £35,983 | £171,012 |
| Total Expenses | £18,257 | £18,318 | £18,412 | £18,508 | £18,624 | £92,119 |
| Profit Before Tax | £14,503 | £14,933 | £15,671 | £16,427 | £17,359 | £78,893 |
| Profit After Tax | £11,747 | £12,096 | £12,693 | £13,306 | £14,061 | £63,903 |
| Change In Property Value | £12,775 | £13,222 | £21,505 | £24,750 | £26,235 | £98,487 |
| Net Return | £24,522 | £25,318 | £34,198 | £38,056 | £40,296 | £162,390 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 55% |
| Total Net Return (%) | 21% | 22% | 29% | 33% | 35% | 140% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change