Terraced
S11
5 beds
2 baths
Ratcliffe Road, Sharrowvale S11
Yorkshire and The Humber, England · S11
View property listing
Initial Investment
£250,174First YearProfit From Rental Income
£30,356
↗ 12%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
46%
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 | £26,400 | £26,928 | £27,601 | £28,291 | £28,999 | £138,219 |
| Total Expenses | £20,002 | £20,066 | £20,144 | £20,224 | £20,306 | £100,742 |
| Profit Before Tax | £6,398 | £6,862 | £7,457 | £8,067 | £8,693 | £37,477 |
| Profit After Tax | £5,182 | £5,558 | £6,040 | £6,534 | £7,041 | £30,356 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £13,682 | £14,228 | £23,727 | £29,527 | £33,598 | £114,763 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 6% | 9% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change