Detached
YO15
1 bed
1 bath
Beech Tree Cottage, Orchard Court, Jewison Lane, Sewerby, East Riding Of Yorkshire YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£8,032
↗ 21%After 5 Years
Change In Property Value
£36,029
↗ 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 | £6,996 | £7,101 | £7,207 | £7,388 | £7,572 | £36,264 |
| Total Expenses | £5,221 | £5,244 | £5,265 | £5,294 | £5,323 | £26,348 |
| Profit Before Tax | £1,775 | £1,856 | £1,942 | £2,094 | £2,249 | £9,916 |
| Profit After Tax | £1,437 | £1,504 | £1,573 | £1,696 | £1,822 | £8,032 |
| Change In Property Value | £4,375 | £7,116 | £8,189 | £8,681 | £7,668 | £36,029 |
| Net Return | £5,812 | £8,619 | £9,763 | £10,377 | £9,490 | £44,061 |
| 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