Semi Detached
S9
2 beds
1 bath
Lound Road, Handsworth S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,626
↗ 19%After 5 Years
Change In Property Value
£40,474
↗ 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 | £9,156 | £9,293 | £9,526 | £9,764 | £10,057 | £47,796 |
| Total Expenses | £7,367 | £7,392 | £7,426 | £7,461 | £7,501 | £37,147 |
| Profit Before Tax | £1,789 | £1,901 | £2,100 | £2,303 | £2,556 | £10,649 |
| Profit After Tax | £1,449 | £1,540 | £1,701 | £1,865 | £2,070 | £8,626 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £6,699 | £6,974 | £10,538 | £12,037 | £12,852 | £49,100 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change