Detached
YO21
2 beds
1 bath
Flourish Cottage, 12A Flowergate YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£20,228
↗ 24%After 5 Years
Change In Property Value
£79,264
↗ 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 | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £10,888 | £10,923 | £10,957 | £11,007 | £11,058 | £54,834 |
| Profit Before Tax | £4,508 | £4,704 | £4,904 | £5,251 | £5,606 | £24,973 |
| Profit After Tax | £3,652 | £3,810 | £3,973 | £4,253 | £4,541 | £20,228 |
| Change In Property Value | £9,625 | £15,654 | £18,017 | £19,098 | £16,870 | £79,264 |
| Net Return | £13,277 | £19,464 | £21,989 | £23,351 | £21,410 | £99,492 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change