Terraced
YO26
3 beds
1 bath
Station Road, Whixley, York, North Yorkshire YO26
Yorkshire and The Humber, England · YO26
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£16,307
↗ 18%After 5 Years
Change In Property Value
£85,028
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,503 | £15,890 | £16,288 | £78,003 |
| Total Expenses | £11,496 | £11,531 | £11,565 | £11,614 | £11,664 | £57,871 |
| Profit Before Tax | £3,552 | £3,742 | £3,938 | £4,277 | £4,623 | £20,132 |
| Profit After Tax | £2,877 | £3,031 | £3,190 | £3,464 | £3,745 | £16,307 |
| Change In Property Value | £10,325 | £16,793 | £19,327 | £20,487 | £18,097 | £85,028 |
| Net Return | £13,202 | £19,824 | £22,517 | £23,951 | £21,842 | £101,335 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change