Terraced
LS21
2 beds
1 bath
Springfield Place, Otley, West Yorkshire LS21
Initial Investment
£90,775First YearProfit From Rental Income
£22,249
↗ 25%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
65%
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 | £14,172 | £14,455 | £14,817 | £15,187 | £15,567 | £74,198 |
| Total Expenses | £9,257 | £9,297 | £9,344 | £9,392 | £9,440 | £46,730 |
| Profit Before Tax | £4,915 | £5,159 | £5,473 | £5,795 | £6,126 | £27,468 |
| Profit After Tax | £3,981 | £4,178 | £4,433 | £4,694 | £4,962 | £22,249 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £7,681 | £7,952 | £12,132 | £14,703 | £16,522 | £58,991 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 8% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change