Detached HU12 4 beds 2 baths

Chapel Cottages, Burstwick, Hull, East Riding Of Yorkshire HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,080

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£100,881

↗ 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	£16,620	£16,869	£17,122	£17,550	£17,989	£86,151
Total Expenses	£13,423	£13,461	£13,496	£13,549	£13,604	£67,534
Profit Before Tax	£3,197	£3,409	£3,626	£4,001	£4,385	£18,617
Profit After Tax	£2,589	£2,761	£2,937	£3,241	£3,552	£15,080
Change In Property Value	£12,250	£19,924	£22,930	£24,306	£21,471	£100,881
Net Return	£14,839	£22,685	£25,868	£27,547	£25,022	£115,961
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	13%	20%	23%	25%	23%	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