Semi Detached
S9
3 beds
1 bath
Olivers Drive, Darnall. S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,746
↗ 20%After 5 Years
Change In Property Value
£48,569
↗ 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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £8,740 | £8,767 | £8,806 | £8,846 | £8,891 | £44,050 |
| Profit Before Tax | £2,241 | £2,377 | £2,617 | £2,863 | £3,169 | £13,267 |
| Profit After Tax | £1,815 | £1,926 | £2,120 | £2,319 | £2,567 | £10,746 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £8,115 | £8,446 | £12,725 | £14,525 | £15,505 | £59,315 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change