Terraced HG3 4 beds 1 bath

High Mill, Harrogate HG3

Yorkshire and The Humber, England · HG3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£43,663

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£94,440

↗ 27%After 5 Years

Return On Investment

124%

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	£26,808	£27,210	£27,890	£28,588	£29,445	£139,941
Total Expenses	£17,067	£17,119	£17,198	£17,278	£17,375	£86,036
Profit Before Tax	£9,741	£10,091	£10,693	£11,309	£12,071	£53,905
Profit After Tax	£7,890	£8,174	£8,661	£9,161	£9,777	£43,663
Change In Property Value	£12,250	£12,679	£20,621	£23,733	£25,157	£94,440
Net Return	£20,140	£20,853	£29,282	£32,894	£34,934	£138,103
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	18%	19%	26%	30%	31%	124%

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