Semi Detached
S6
3 beds
2 baths
Royal Hotel, Dungworth S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£31,750
↗ 22%After 5 Years
Change In Property Value
£121,423
↗ 27%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,900 | £28,319 | £29,026 | £29,752 | £30,645 | £145,642 |
| Total Expenses | £21,144 | £21,197 | £21,279 | £21,362 | £21,462 | £106,444 |
| Profit Before Tax | £6,756 | £7,121 | £7,748 | £8,390 | £9,183 | £39,198 |
| Profit After Tax | £5,473 | £5,768 | £6,276 | £6,796 | £7,438 | £31,750 |
| Change In Property Value | £15,750 | £16,301 | £26,513 | £30,514 | £32,345 | £121,423 |
| Net Return | £21,223 | £22,070 | £32,789 | £37,310 | £39,783 | £153,173 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 15% | 22% | 26% | 27% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change