Terraced HU12 2 beds 1 bath

Main Street, Preston, Hull HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£33,400First Year

Profit From Rental Income

After 5 Years

£3,219

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£31,129

↗ 29%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,136	£5,213	£5,291	£5,424	£5,559	£26,623
Total Expenses	£4,489	£4,509	£4,527	£4,550	£4,575	£22,649
Profit Before Tax	£648	£704	£764	£873	£984	£3,974
Profit After Tax	£524	£571	£619	£707	£797	£3,219
Change In Property Value	£3,780	£6,148	£7,076	£7,500	£6,625	£31,129
Net Return	£4,304	£6,718	£7,695	£8,207	£7,423	£34,348
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	13%	20%	23%	25%	22%	103%

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