Terraced
HU11
2 beds
1 bath
Butcher Row, Seaton, Hull HU11
Yorkshire and The Humber, England · HU11
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,810
↗ 9%After 5 Years
Change In Property Value
£28,823
↗ 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 | £4,752 | £4,823 | £4,896 | £5,018 | £5,143 | £24,632 |
| Total Expenses | £4,193 | £4,212 | £4,230 | £4,253 | £4,276 | £21,163 |
| Profit Before Tax | £559 | £611 | £666 | £766 | £868 | £3,469 |
| Profit After Tax | £453 | £495 | £539 | £620 | £703 | £2,810 |
| Change In Property Value | £3,500 | £5,693 | £6,552 | £6,945 | £6,134 | £28,823 |
| Net Return | £3,953 | £6,187 | £7,091 | £7,565 | £6,837 | £31,633 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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