Semi Detached S8 3 beds 1 bath

Greenhill Avenue, Greenhill S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£16,149

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£72,854

↗ 27%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,832	£12,868	£12,920	£12,973	£13,035	£64,629
Profit Before Tax	£3,368	£3,575	£3,934	£4,302	£4,758	£19,938
Profit After Tax	£2,728	£2,896	£3,187	£3,485	£3,854	£16,149
Change In Property Value	£9,450	£9,781	£15,908	£18,308	£19,407	£72,854
Net Return	£12,178	£12,676	£19,094	£21,793	£23,261	£89,003
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change