Terraced
SK22
2 beds
1 bath
Highgate Road, Hayfield, High Peak SK22
Initial Investment
£159,545First YearProfit From Rental Income
£22,916
↗ 14%After 5 Years
Change In Property Value
£59,580
↗ 20%After 5 Years
Return On Investment
52%
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 | £19,188 | £19,572 | £20,061 | £20,563 | £21,077 | £100,460 |
| Total Expenses | £14,321 | £14,371 | £14,431 | £14,492 | £14,554 | £72,168 |
| Profit Before Tax | £4,867 | £5,201 | £5,630 | £6,071 | £6,523 | £28,292 |
| Profit After Tax | £3,942 | £4,213 | £4,561 | £4,917 | £5,283 | £22,916 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,580 |
| Net Return | £9,942 | £10,333 | £17,045 | £21,147 | £24,029 | £82,496 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change