Terraced
S7
6 beds
2 baths
Wake Road, Nether Edge S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£37,416
↗ 23%After 5 Years
Change In Property Value
£134,914
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £23,488 | £23,546 | £23,637 | £23,730 | £23,841 | £118,242 |
| Profit Before Tax | £8,013 | £8,426 | £9,135 | £9,861 | £10,758 | £46,193 |
| Profit After Tax | £6,490 | £6,825 | £7,399 | £7,988 | £8,714 | £37,416 |
| Change In Property Value | £17,500 | £18,113 | £29,459 | £33,904 | £35,939 | £134,914 |
| Net Return | £23,990 | £24,938 | £36,858 | £41,892 | £44,652 | £172,330 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 15% | 23% | 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