Terraced
LS21
2 beds
1 bath
Chapel Row, Pool In Wharfedale, Otley, West Yorkshire LS21
Initial Investment
£118,595First YearProfit From Rental Income
£29,054
↗ 24%After 5 Years
Change In Property Value
£47,069
↗ 20%After 5 Years
Return On Investment
64%
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 | £18,144 | £18,507 | £18,970 | £19,444 | £19,930 | £94,994 |
| Total Expenses | £11,717 | £11,765 | £11,822 | £11,881 | £11,940 | £59,125 |
| Profit Before Tax | £6,427 | £6,742 | £7,147 | £7,563 | £7,990 | £35,869 |
| Profit After Tax | £5,206 | £5,461 | £5,789 | £6,126 | £6,472 | £29,054 |
| Change In Property Value | £4,740 | £4,835 | £9,863 | £12,822 | £14,809 | £47,069 |
| Net Return | £9,946 | £10,296 | £15,652 | £18,948 | £21,281 | £76,123 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 8% | 9% | 13% | 16% | 18% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change