Semi Detached
BD11
4 beds
2 baths
Plot 5, Spring Meadow, Drighlington BD11
Yorkshire and The Humber, England · BD11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£25,033
↗ 21%After 5 Years
Change In Property Value
£101,185
↗ 27%After 5 Years
Return On Investment
105%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,968 | £23,313 | £23,895 | £24,493 | £25,227 | £119,896 |
| Total Expenses | £17,675 | £17,721 | £17,790 | £17,861 | £17,945 | £88,991 |
| Profit Before Tax | £5,293 | £5,592 | £6,105 | £6,632 | £7,283 | £30,905 |
| Profit After Tax | £4,287 | £4,529 | £4,945 | £5,372 | £5,899 | £25,033 |
| Change In Property Value | £13,125 | £13,584 | £22,094 | £25,428 | £26,954 | £101,185 |
| Net Return | £17,412 | £18,114 | £27,039 | £30,800 | £32,853 | £126,219 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 27% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change