Terraced YO26 2 beds 1 bath

Bramham Grove, Acomb, York YO26

Yorkshire and The Humber, England · YO26

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,510

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£72,058

↗ 29%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£12,947	£13,142	£13,470	£13,807	£66,122
Total Expenses	£9,819	£9,851	£9,881	£9,924	£9,968	£49,443
Profit Before Tax	£2,937	£3,096	£3,261	£3,546	£3,839	£16,679
Profit After Tax	£2,379	£2,508	£2,641	£2,872	£3,109	£13,510
Change In Property Value	£8,750	£14,231	£16,379	£17,362	£15,336	£72,058
Net Return	£11,129	£16,739	£19,020	£20,234	£18,445	£85,567
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	15%	22%	25%	27%	24%	113%

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