Flat
YO18
0 beds
0 baths
House YO18
Yorkshire and The Humber, England · YO18
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£80,893
↗ 17%After 5 Years
Change In Property Value
£389,112
↗ 29%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £70,200 | £71,253 | £72,322 | £74,130 | £75,983 | £363,888 |
| Total Expenses | £52,456 | £52,612 | £52,759 | £52,982 | £53,210 | £264,019 |
| Profit Before Tax | £17,744 | £18,641 | £19,562 | £21,148 | £22,773 | £99,868 |
| Profit After Tax | £14,372 | £15,100 | £15,846 | £17,130 | £18,446 | £80,893 |
| Change In Property Value | £47,250 | £76,849 | £88,446 | £93,753 | £82,815 | £389,112 |
| Net Return | £61,622 | £91,948 | £104,291 | £110,882 | £101,261 | £470,006 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 19% | 22% | 23% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change