Terraced
HG3
1 bed
0 baths
Church Street, Pateley Bridge, Harrogate, North Yorkshire HG3
Yorkshire and The Humber, England · HG3
View property listing
Initial Investment
£54,998First YearProfit From Rental Income
£21,433
↗ 39%After 5 Years
Change In Property Value
£48,568
↗ 27%After 5 Years
Return On Investment
127%
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 | £13,788 | £13,995 | £14,345 | £14,703 | £15,144 | £71,975 |
| Total Expenses | £9,020 | £9,052 | £9,098 | £9,145 | £9,200 | £45,515 |
| Profit Before Tax | £4,768 | £4,943 | £5,247 | £5,558 | £5,945 | £26,460 |
| Profit After Tax | £3,862 | £4,003 | £4,250 | £4,502 | £4,815 | £21,433 |
| Change In Property Value | £6,300 | £6,520 | £10,605 | £12,205 | £12,938 | £48,568 |
| Net Return | £10,162 | £10,524 | £14,855 | £16,708 | £17,753 | £70,001 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 18% | 19% | 27% | 30% | 32% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change