Flat HG5 3 beds 1 bath

Bond End, Knaresborough HG5

Yorkshire and The Humber, England · HG5

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£10,490

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£75,538

↗ 27%After 5 Years

Return On Investment

99%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,787	£14,858	£14,944	£15,031	£15,128	£74,748
Profit Before Tax	£2,013	£2,194	£2,534	£2,884	£3,325	£12,950
Profit After Tax	£1,631	£1,777	£2,053	£2,336	£2,693	£10,490
Change In Property Value	£9,798	£10,141	£16,494	£18,983	£20,122	£75,538
Net Return	£11,429	£11,918	£18,547	£21,319	£22,815	£86,028
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	14%	21%	25%	26%	99%

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