Semi Detached
S7
5 beds
3 baths
Albany Road, Nether Edge S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£33,242
↗ 21%After 5 Years
Change In Property Value
£133,565
↗ 27%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,192 | £30,645 | £31,411 | £32,196 | £33,162 | £157,606 |
| Total Expenses | £23,158 | £23,215 | £23,302 | £23,392 | £23,499 | £116,567 |
| Profit Before Tax | £7,034 | £7,430 | £8,109 | £8,804 | £9,663 | £41,039 |
| Profit After Tax | £5,697 | £6,018 | £6,568 | £7,131 | £7,827 | £33,242 |
| Change In Property Value | £17,325 | £17,931 | £29,164 | £33,565 | £35,579 | £133,565 |
| Net Return | £23,022 | £23,949 | £35,732 | £40,697 | £43,406 | £166,807 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 15% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change