Terraced HU17 2 beds 1 bath

East Street, Leven, Beverley HU17

Yorkshire and The Humber, England · HU17

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-8,057

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£51,882

↗ 29%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,192	£5,322	£5,455	£26,125
Total Expenses	£6,796	£6,816	£6,833	£6,857	£6,881	£34,182
Profit Before Tax	£-1,756	£-1,700	£-1,641	£-1,535	£-1,426	£-8,057
Profit After Tax	£-1,756	£-1,700	£-1,641	£-1,535	£-1,426	£-8,057
Change In Property Value	£6,300	£10,247	£11,793	£12,500	£11,042	£51,882
Net Return	£4,545	£8,547	£10,152	£10,966	£9,616	£43,825
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	8%	16%	18%	20%	17%	80%

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