Terraced
SK22
2 beds
1 bath
Kinder Road, Hayfield SK22
Initial Investment
£142,550First YearProfit From Rental Income
£20,841
↗ 15%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
53%
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 | £17,592 | £17,944 | £18,392 | £18,852 | £19,324 | £92,104 |
| Total Expenses | £13,170 | £13,217 | £13,272 | £13,329 | £13,387 | £66,374 |
| Profit Before Tax | £4,422 | £4,727 | £5,120 | £5,523 | £5,937 | £25,730 |
| Profit After Tax | £3,582 | £3,829 | £4,147 | £4,474 | £4,809 | £20,841 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £9,082 | £9,439 | £15,592 | £19,352 | £21,992 | £75,457 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 15% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change