Detached HU18 2 beds 1 bath

Newbegin, Hornsea HU18

Yorkshire and The Humber, England · HU18

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-3,906

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£31,705

↗ 29%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,516	£3,569	£3,622	£3,713	£3,806	£18,225
Total Expenses	£4,391	£4,409	£4,424	£4,444	£4,464	£22,131
Profit Before Tax	£-875	£-840	£-802	£-731	£-658	£-3,906
Profit After Tax	£-875	£-840	£-802	£-731	£-658	£-3,906
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£2,975	£5,422	£6,405	£6,908	£6,090	£27,800
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	9%	16%	19%	20%	18%	82%

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