Terraced
HU12
2 beds
1 bath
George Street, Hedon HU12
Yorkshire and The Humber, England · HU12
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,297
↗ 11%After 5 Years
Change In Property Value
£37,470
↗ 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 | £6,180 | £6,273 | £6,367 | £6,526 | £6,689 | £32,035 |
| Total Expenses | £5,301 | £5,323 | £5,342 | £5,369 | £5,396 | £26,730 |
| Profit Before Tax | £879 | £950 | £1,025 | £1,157 | £1,294 | £5,305 |
| Profit After Tax | £712 | £770 | £830 | £937 | £1,048 | £4,297 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £5,262 | £8,170 | £9,347 | £9,966 | £9,023 | £41,767 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change