Flat
DN35
3 beds
1 bath
Humberston Road, Cleethorpes, N E Lincs DN35
Yorkshire and The Humber, England · DN35
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£13,546
↗ 11%After 5 Years
Change In Property Value
£108,087
↗ 29%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,323 | £19,806 | £20,301 | £97,223 |
| Total Expenses | £15,941 | £16,019 | £16,089 | £16,179 | £16,271 | £80,500 |
| Profit Before Tax | £2,815 | £3,018 | £3,234 | £3,627 | £4,030 | £16,724 |
| Profit After Tax | £2,280 | £2,445 | £2,620 | £2,938 | £3,264 | £13,546 |
| Change In Property Value | £13,125 | £21,347 | £24,568 | £26,042 | £23,004 | £108,087 |
| Net Return | £15,405 | £23,791 | £27,188 | £28,980 | £26,268 | £121,633 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 13% | 20% | 23% | 24% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change