Terraced
S3
3 beds
1 bath
Rock Street, Pitsmoor S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£11,129
↗ 23%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
111%
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 | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £7,872 | £7,898 | £7,935 | £7,973 | £8,016 | £39,694 |
| Profit Before Tax | £2,364 | £2,491 | £2,714 | £2,943 | £3,227 | £13,739 |
| Profit After Tax | £1,915 | £2,018 | £2,198 | £2,384 | £2,614 | £11,129 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,515 | £7,814 | £11,625 | £13,233 | £14,114 | £54,301 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change