Semi Detached LS13 3 beds 1 bath

Hawthorn Grove, Rodley LS13

LS13

Initial Investment

First Year

£114,850First Year

Profit From Rental Income

After 5 Years

£14,698

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,679

↗ 20%After 5 Years

Return On Investment

53%

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	£14,088	£14,370	£14,729	£15,097	£15,475	£73,759
Total Expenses	£11,034	£11,074	£11,120	£11,168	£11,217	£55,613
Profit Before Tax	£3,054	£3,296	£3,609	£3,929	£4,258	£18,146
Profit After Tax	£2,474	£2,670	£2,923	£3,183	£3,449	£14,698
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£14,372	£45,679
Net Return	£7,074	£7,362	£12,495	£15,626	£17,821	£60,377
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	6%	6%	11%	14%	16%	53%

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