Semi Detached
LN11
4 beds
2 baths
Main Road, Utterby LN11
Initial Investment
£109,500First YearProfit From Rental Income
£8,336
↗ 8%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
48%
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 | £12,000 | £12,240 | £12,546 | £12,860 | £13,181 | £62,827 |
| Total Expenses | £10,429 | £10,464 | £10,505 | £10,548 | £10,590 | £52,536 |
| Profit Before Tax | £1,572 | £1,776 | £2,041 | £2,312 | £2,591 | £10,291 |
| Profit After Tax | £1,273 | £1,439 | £1,653 | £1,873 | £2,098 | £8,336 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £5,673 | £5,927 | £10,808 | £13,775 | £15,845 | £52,028 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change