Terraced
WF11
3 beds
1 bath
Weeland Road, Knottingley WF11
Yorkshire and The Humber, England · WF11
View property listing
Initial Investment
£29,200First YearProfit From Rental Income
£2,098
↗ 7%After 5 Years
Change In Property Value
£25,364
↗ 27%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,076 | £5,152 | £5,281 | £5,413 | £5,575 | £26,497 |
| Total Expenses | £4,737 | £4,756 | £4,780 | £4,804 | £4,831 | £23,908 |
| Profit Before Tax | £339 | £396 | £501 | £609 | £745 | £2,590 |
| Profit After Tax | £275 | £321 | £406 | £493 | £603 | £2,098 |
| Change In Property Value | £3,290 | £3,405 | £5,538 | £6,374 | £6,756 | £25,364 |
| Net Return | £3,565 | £3,726 | £5,944 | £6,867 | £7,359 | £27,461 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change