Terraced
YO15
3 beds
1 bath
Nelson Street, Bridlington YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£8,159
↗ 17%After 5 Years
Change In Property Value
£44,676
↗ 29%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £6,294 | £6,318 | £6,341 | £6,372 | £6,404 | £31,728 |
| Profit Before Tax | £1,770 | £1,867 | £1,967 | £2,144 | £2,324 | £10,072 |
| Profit After Tax | £1,434 | £1,512 | £1,593 | £1,736 | £1,883 | £8,159 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £6,859 | £10,336 | £11,748 | £12,500 | £11,391 | £52,835 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change