Terraced
S6
2 beds
1 bath
Freedom Road, Walkley S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£16,530
↗ 24%After 5 Years
Change In Property Value
£60,711
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,867 | £10,900 | £10,947 | £10,996 | £11,052 | £54,762 |
| Profit Before Tax | £3,533 | £3,716 | £4,034 | £4,360 | £4,764 | £20,408 |
| Profit After Tax | £2,862 | £3,010 | £3,268 | £3,532 | £3,859 | £16,530 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £10,737 | £11,161 | £16,524 | £18,789 | £20,031 | £77,242 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change