Detached HU12 4 beds 1 bath

Chestnut Avenue, Hedon HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£15,846

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£105,204

↗ 29%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,340	£17,600	£17,864	£18,311	£18,768	£89,883
Total Expenses	£13,978	£14,016	£14,053	£14,108	£14,165	£70,320
Profit Before Tax	£3,362	£3,584	£3,811	£4,203	£4,604	£19,563
Profit After Tax	£2,723	£2,903	£3,087	£3,404	£3,729	£15,846
Change In Property Value	£12,775	£20,778	£23,913	£25,348	£22,391	£105,204
Net Return	£15,498	£23,680	£27,000	£28,752	£26,120	£121,051
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	13%	20%	23%	25%	22%	104%

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