Terraced
HU7
2 beds
1 bath
Potterill Lane, Sutton-On-Hull, Hull HU7
Yorkshire and The Humber, England · HU7
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£6,135
↗ 13%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,578 | £7,768 | £7,962 | £38,130 |
| Total Expenses | £6,062 | £6,085 | £6,107 | £6,136 | £6,166 | £30,557 |
| Profit Before Tax | £1,294 | £1,381 | £1,472 | £1,632 | £1,796 | £7,574 |
| Profit After Tax | £1,048 | £1,119 | £1,192 | £1,322 | £1,454 | £6,135 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £6,298 | £9,657 | £11,019 | £11,739 | £10,656 | £49,369 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 14% | 21% | 24% | 26% | 23% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change