Semi Detached HU11 3 beds 2 baths

Burton Constable Road, Sproatley HU11

Yorkshire and The Humber, England · HU11

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£11,176

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£77,822

↗ 29%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,828	£13,020	£13,216	£13,546	£13,885	£66,495
Total Expenses	£10,470	£10,502	£10,532	£10,575	£10,620	£52,698
Profit Before Tax	£2,358	£2,519	£2,684	£2,971	£3,265	£13,797
Profit After Tax	£1,910	£2,040	£2,174	£2,407	£2,645	£11,176
Change In Property Value	£9,450	£15,370	£17,689	£18,751	£16,563	£77,822
Net Return	£11,360	£17,410	£19,863	£21,157	£19,208	£88,998
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	21%	24%	25%	23%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change