Terraced
S7
3 beds
1 bath
Whirlowdale Crescent, Whirlowdale S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£33,486
↗ 23%After 5 Years
Change In Property Value
£121,423
↗ 27%After 5 Years
Return On Investment
106%
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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £21,189 | £21,243 | £21,326 | £21,411 | £21,512 | £106,682 |
| Profit Before Tax | £7,167 | £7,538 | £8,175 | £8,828 | £9,633 | £41,340 |
| Profit After Tax | £5,805 | £6,106 | £6,622 | £7,150 | £7,803 | £33,486 |
| Change In Property Value | £15,750 | £16,301 | £26,513 | £30,514 | £32,345 | £121,423 |
| Net Return | £21,555 | £22,407 | £33,134 | £37,664 | £40,148 | £154,908 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 27% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change