Terraced
S7
6 beds
5 baths
Carter Knowle Road, Carter Knowle S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£45,322
↗ 23%After 5 Years
Change In Property Value
£161,897
↗ 27%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £28,085 | £28,153 | £28,260 | £28,369 | £28,501 | £141,368 |
| Profit Before Tax | £9,715 | £10,214 | £11,066 | £11,940 | £13,018 | £55,953 |
| Profit After Tax | £7,869 | £8,273 | £8,964 | £9,672 | £10,544 | £45,322 |
| Change In Property Value | £21,000 | £21,735 | £35,350 | £40,685 | £43,126 | £161,897 |
| Net Return | £28,869 | £30,008 | £44,314 | £50,357 | £53,671 | £207,219 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 15% | 22% | 25% | 27% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change