Semi Detached DL6 1 bed 1 bath

Wide Yard, Brompton, Northallerton, North Yorkshire DL6

North East, England · DL6

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£10,750

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£25,634

↗ 27%After 5 Years

Return On Investment

123%

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	£7,392	£7,503	£7,690	£7,883	£8,119	£38,587
Total Expenses	£5,008	£5,031	£5,060	£5,091	£5,125	£25,315
Profit Before Tax	£2,384	£2,472	£2,630	£2,792	£2,994	£13,272
Profit After Tax	£1,931	£2,002	£2,130	£2,262	£2,425	£10,750
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£5,256	£5,444	£7,727	£8,703	£9,254	£36,384
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	18%	26%	30%	31%	123%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change