Flat WF11 3 beds 1 bath

Weeland Road, Knottingley WF11

Yorkshire and The Humber, England · WF11

Initial Investment

First Year

£29,200First Year

Profit From Rental Income

After 5 Years

£3,836

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£25,364

↗ 27%After 5 Years

Return On Investment

100%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£6,449	£6,506	£6,567	£6,630	£6,696	£32,849
Profit Before Tax	£751	£802	£923	£1,048	£1,213	£4,736
Profit After Tax	£608	£649	£748	£849	£982	£3,836
Change In Property Value	£3,290	£3,405	£5,538	£6,374	£6,756	£25,364
Net Return	£3,898	£4,055	£6,286	£7,223	£7,739	£29,200
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	14%	22%	25%	27%	100%

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