Detached HG5 3 beds 1 bath

Bond End, Knaresborough HG5

Yorkshire and The Humber, England · HG5

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£16,834

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£75,538

↗ 27%After 5 Years

Return On Investment

107%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,287	£13,324	£13,377	£13,432	£13,496	£66,916
Profit Before Tax	£3,513	£3,728	£4,101	£4,484	£4,957	£20,783
Profit After Tax	£2,846	£3,020	£3,322	£3,632	£4,015	£16,834
Change In Property Value	£9,798	£10,141	£16,494	£18,983	£20,122	£75,538
Net Return	£12,644	£13,161	£19,816	£22,615	£24,137	£92,372
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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