Detached
HG3
3 beds
1 bath
The Green, Bewerley HG3
Yorkshire and The Humber, England · HG3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£55,145
↗ 45%After 5 Years
Change In Property Value
£102,535
↗ 27%After 5 Years
Return On Investment
130%
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 | £31,092 | £31,558 | £32,347 | £33,156 | £34,151 | £162,304 |
| Total Expenses | £18,686 | £18,744 | £18,833 | £18,925 | £19,035 | £94,224 |
| Profit Before Tax | £12,406 | £12,815 | £13,514 | £14,231 | £15,115 | £68,081 |
| Profit After Tax | £10,049 | £10,380 | £10,946 | £11,527 | £12,243 | £55,145 |
| Change In Property Value | £13,300 | £13,766 | £22,389 | £25,767 | £27,313 | £102,535 |
| Net Return | £23,349 | £24,145 | £33,335 | £37,294 | £39,557 | £157,680 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 33% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change