Terraced BD2 2 beds 1 bath

Mount Avenue, Eccleshill BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£13,465

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£37,101

↗ 27%After 5 Years

Return On Investment

120%

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	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£6,945	£6,972	£7,008	£7,044	£7,087	£35,055
Profit Before Tax	£2,955	£3,077	£3,292	£3,513	£3,787	£16,624
Profit After Tax	£2,393	£2,492	£2,667	£2,845	£3,068	£13,465
Change In Property Value	£4,813	£4,981	£8,101	£9,324	£9,883	£37,101
Net Return	£7,206	£7,473	£10,768	£12,169	£12,951	£50,567
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	25%	29%	31%	120%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change