Terraced
DN36
3 beds
1 bath
Humberston Road, Tetney DN36
Yorkshire and The Humber, England · DN36
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£8,748
↗ 18%After 5 Years
Change In Property Value
£44,676
↗ 29%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,220 | £8,343 | £8,468 | £8,680 | £8,897 | £42,609 |
| Total Expenses | £6,309 | £6,334 | £6,357 | £6,388 | £6,421 | £31,809 |
| Profit Before Tax | £1,911 | £2,009 | £2,112 | £2,292 | £2,476 | £10,800 |
| Profit After Tax | £1,548 | £1,628 | £1,711 | £1,856 | £2,006 | £8,748 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £6,973 | £10,451 | £11,865 | £12,621 | £11,514 | £53,424 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 24% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change