Flat
LS24
2 beds
1 bath
Kisdon, Main Street, Towton, Tadcaster, North Yorkshire LS24
Initial Investment
£120,200First YearProfit From Rental Income
£43,983
↗ 37%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
76%
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 | £23,844 | £24,321 | £24,929 | £25,552 | £26,191 | £124,837 |
| Total Expenses | £13,906 | £14,000 | £14,104 | £14,210 | £14,317 | £70,537 |
| Profit Before Tax | £9,938 | £10,321 | £10,825 | £11,342 | £11,874 | £54,300 |
| Profit After Tax | £8,049 | £8,360 | £8,768 | £9,187 | £9,618 | £43,983 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £12,849 | £13,256 | £18,756 | £22,171 | £24,615 | £91,648 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 11% | 11% | 16% | 18% | 20% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change