Semi Detached
S6
4 beds
1 bath
Cowper Avenue, Fox Hill S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,431
↗ 21%After 5 Years
Change In Property Value
£48,569
↗ 27%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,611 | £11,901 | £12,258 | £58,257 |
| Total Expenses | £8,758 | £8,786 | £8,825 | £8,865 | £8,911 | £44,144 |
| Profit Before Tax | £2,403 | £2,542 | £2,786 | £3,036 | £3,347 | £14,113 |
| Profit After Tax | £1,946 | £2,059 | £2,256 | £2,459 | £2,711 | £11,431 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £8,246 | £8,579 | £12,862 | £14,665 | £15,649 | £60,000 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change