Flat
HU7
2 beds
2 baths
Kingfisher Rise, Sutton HU7
Yorkshire and The Humber, England · HU7
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-5,013
↘ -20%After 5 Years
Change In Property Value
£23,059
↗ 29%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,924 | £3,983 | £4,043 | £4,144 | £4,247 | £20,340 |
| Total Expenses | £4,966 | £5,022 | £5,069 | £5,121 | £5,174 | £25,353 |
| Profit Before Tax | £-1,042 | £-1,039 | £-1,027 | £-978 | £-927 | £-5,013 |
| Profit After Tax | £-1,042 | £-1,039 | £-1,027 | £-978 | £-927 | £-5,013 |
| Change In Property Value | £2,800 | £4,554 | £5,241 | £5,556 | £4,908 | £23,059 |
| Net Return | £1,758 | £3,515 | £4,215 | £4,578 | £3,981 | £18,046 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 7% | 14% | 17% | 18% | 16% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change