Terraced
LS22
3 beds
1 bath
Highcliffe Cottage, Highcliffe Terrace, Wetherby, West Yorkshire LS22
Initial Investment
£194,799First YearProfit From Rental Income
£43,965
↗ 23%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
58%
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 | £26,808 | £27,344 | £28,028 | £28,728 | £29,447 | £140,355 |
| Total Expenses | £17,067 | £17,132 | £17,211 | £17,292 | £17,375 | £86,078 |
| Profit Before Tax | £9,741 | £10,212 | £10,816 | £11,436 | £12,072 | £54,277 |
| Profit After Tax | £7,890 | £8,272 | £8,761 | £9,263 | £9,778 | £43,965 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £14,890 | £15,412 | £23,327 | £28,199 | £31,648 | £113,476 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 12% | 14% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change