Terraced YO19 2 beds 1 bath

York Street, Dunnington, York YO19

Yorkshire and The Humber, England · YO19

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£13,414

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£76,381

↗ 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	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£10,351	£10,384	£10,414	£10,459	£10,504	£52,111
Profit Before Tax	£2,897	£3,063	£3,234	£3,531	£3,835	£16,561
Profit After Tax	£2,346	£2,481	£2,620	£2,860	£3,107	£13,414
Change In Property Value	£9,275	£15,085	£17,362	£18,403	£16,256	£76,381
Net Return	£11,621	£17,566	£19,982	£21,263	£19,363	£89,795
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	22%	25%	26%	24%	111%

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