Terraced
BD11
3 beds
1 bath
Lumb Bottom, Drighlington BD11
Yorkshire and The Humber, England · BD11
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,398
↗ 25%After 5 Years
Change In Property Value
£60,711
↗ 27%After 5 Years
Return On Investment
114%
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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £10,890 | £10,923 | £10,971 | £11,020 | £11,077 | £54,881 |
| Profit Before Tax | £3,738 | £3,924 | £4,248 | £4,579 | £4,990 | £21,479 |
| Profit After Tax | £3,028 | £3,179 | £3,441 | £3,709 | £4,042 | £17,398 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £10,903 | £11,329 | £16,697 | £18,966 | £20,214 | £78,109 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change