Detached YO15 2 beds 1 bath

High Street, Bempton, Bridlington YO15

Yorkshire and The Humber, England · YO15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£11,299

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£47,558

↗ 29%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,519	£9,757	£10,001	£47,896
Total Expenses	£6,733	£6,759	£6,784	£6,818	£6,853	£33,946
Profit Before Tax	£2,507	£2,619	£2,736	£2,939	£3,148	£13,950
Profit After Tax	£2,031	£2,122	£2,216	£2,381	£2,550	£11,299
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£7,806	£11,514	£13,026	£13,840	£12,672	£58,858
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change