Terraced YO51 3 beds 2 baths

Back Lane, Boroughbridge, York YO51

Yorkshire and The Humber, England · YO51

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£14,116

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£70,617

↗ 29%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,129	£13,457	£13,794	£66,060
Total Expenses	£9,657	£9,689	£9,719	£9,762	£9,806	£48,633
Profit Before Tax	£3,087	£3,246	£3,411	£3,696	£3,988	£17,427
Profit After Tax	£2,500	£2,629	£2,763	£2,993	£3,230	£14,116
Change In Property Value	£8,575	£13,947	£16,051	£17,014	£15,029	£70,617
Net Return	£11,075	£16,576	£18,814	£20,008	£18,259	£84,732
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	15%	22%	25%	27%	25%	114%

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