Semi Detached
S7
3 beds
1 bath
Hartington Avenue, Millhouses S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£22,885
↗ 21%After 5 Years
Change In Property Value
£94,440
↗ 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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £16,521 | £16,565 | £16,629 | £16,696 | £16,775 | £83,186 |
| Profit Before Tax | £4,827 | £5,104 | £5,580 | £6,069 | £6,673 | £28,253 |
| Profit After Tax | £3,910 | £4,134 | £4,520 | £4,916 | £5,405 | £22,885 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £16,160 | £16,813 | £25,141 | £28,649 | £30,562 | £117,325 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change