Flat
S7
6 beds
5 baths
Carter Knowle Road, Carter Knowle S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£69,985
↗ 35%After 5 Years
Change In Property Value
£161,897
↗ 27%After 5 Years
Return On Investment
117%
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 | £45,948 | £46,637 | £47,803 | £48,998 | £50,468 | £239,855 |
| Total Expenses | £30,400 | £30,515 | £30,674 | £30,838 | £31,027 | £153,454 |
| Profit Before Tax | £15,548 | £16,122 | £17,129 | £18,161 | £19,441 | £86,401 |
| Profit After Tax | £12,594 | £13,059 | £13,874 | £14,710 | £15,747 | £69,985 |
| Change In Property Value | £21,000 | £21,735 | £35,350 | £40,685 | £43,126 | £161,897 |
| Net Return | £33,594 | £34,794 | £49,225 | £55,395 | £58,873 | £231,882 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 17% | 18% | 25% | 28% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change