Semi Detached
HG5
4 beds
2 baths
Waterside, Knaresborough, North Yorkshire HG5
Yorkshire and The Humber, England · HG5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£35,865
↗ 21%After 5 Years
Change In Property Value
£141,660
↗ 27%After 5 Years
Return On Investment
103%
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 | £32,148 | £32,630 | £33,446 | £34,282 | £35,311 | £167,817 |
| Total Expenses | £24,544 | £24,604 | £24,696 | £24,791 | £24,904 | £123,539 |
| Profit Before Tax | £7,604 | £8,026 | £8,750 | £9,491 | £10,406 | £44,278 |
| Profit After Tax | £6,159 | £6,501 | £7,087 | £7,688 | £8,429 | £35,865 |
| Change In Property Value | £18,375 | £19,018 | £30,932 | £35,599 | £37,735 | £141,660 |
| Net Return | £24,534 | £25,519 | £38,019 | £43,287 | £46,165 | £177,524 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 15% | 22% | 25% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change