Terraced S8 1 bed 1 bath

Aisthorpe Road, Woodseats S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£9,558

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,612	£9,756	£10,000	£10,250	£10,558	£50,176
Total Expenses	£7,611	£7,637	£7,672	£7,708	£7,749	£38,377
Profit Before Tax	£2,001	£2,119	£2,328	£2,542	£2,808	£11,799
Profit After Tax	£1,621	£1,717	£1,886	£2,059	£2,275	£9,558
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£7,046	£7,332	£11,018	£12,570	£13,416	£51,381
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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