Flat
HU7
2 beds
1 bath
Watson Street, Sutton-On-Hull, Hull HU7
Yorkshire and The Humber, England · HU7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£593
↗ 1%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,088 | £8,209 | £8,332 | £8,541 | £8,754 | £41,925 |
| Total Expenses | £8,118 | £8,180 | £8,233 | £8,296 | £8,360 | £41,186 |
| Profit Before Tax | £-30 | £30 | £99 | £245 | £395 | £739 |
| Profit After Tax | £-30 | £24 | £80 | £198 | £320 | £593 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £5,745 | £9,417 | £10,891 | £11,657 | £10,441 | £48,151 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 11% | 19% | 22% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change