Terraced
YO14
3 beds
2 baths
Sunrise Drive, Moor Road, The Bay YO14
Yorkshire and The Humber, England · YO14
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£10,883
↗ 21%After 5 Years
Change In Property Value
£48,279
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,216 | £9,354 | £9,495 | £9,732 | £9,975 | £47,772 |
| Total Expenses | £6,811 | £6,837 | £6,862 | £6,896 | £6,931 | £34,336 |
| Profit Before Tax | £2,405 | £2,517 | £2,633 | £2,836 | £3,045 | £13,436 |
| Profit After Tax | £1,948 | £2,039 | £2,133 | £2,297 | £2,466 | £10,883 |
| Change In Property Value | £5,863 | £9,535 | £10,974 | £11,632 | £10,275 | £48,279 |
| Net Return | £7,811 | £11,574 | £13,107 | £13,930 | £12,741 | £59,162 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change