Detached
YO15
1 bed
1 bath
Cherry Tree Cottage, Jewison Lane, Sewerby, Bridlington, East Riding Of Yorkshire YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,641
↗ 21%After 5 Years
Change In Property Value
£34,588
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,720 | £6,821 | £6,923 | £7,096 | £7,274 | £34,834 |
| Total Expenses | £5,033 | £5,056 | £5,076 | £5,104 | £5,132 | £25,401 |
| Profit Before Tax | £1,687 | £1,765 | £1,847 | £1,992 | £2,141 | £9,433 |
| Profit After Tax | £1,366 | £1,430 | £1,496 | £1,614 | £1,735 | £7,641 |
| Change In Property Value | £4,200 | £6,831 | £7,862 | £8,334 | £7,361 | £34,588 |
| Net Return | £5,566 | £8,261 | £9,358 | £9,947 | £9,096 | £42,228 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 25% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change