Terraced
HU12
2 beds
1 bath
Church Row, Burstwick, Hull HU12
Yorkshire and The Humber, England · HU12
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,994
↗ 12%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £6,592 | £6,617 | £6,639 | £6,670 | £6,701 | £33,219 |
| Profit Before Tax | £1,244 | £1,337 | £1,434 | £1,605 | £1,781 | £7,400 |
| Profit After Tax | £1,007 | £1,083 | £1,161 | £1,300 | £1,442 | £5,994 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £6,782 | £10,475 | £11,972 | £12,759 | £11,564 | £53,552 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 13% | 21% | 24% | 25% | 23% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change