Terraced
YO62
2 beds
1 bath
South View, East End, Ampleforth YO62
Yorkshire and The Humber, England · YO62
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£10,791
↗ 18%After 5 Years
Change In Property Value
£56,205
↗ 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 | £10,140 | £10,292 | £10,446 | £10,708 | £10,975 | £52,562 |
| Total Expenses | £7,788 | £7,816 | £7,842 | £7,878 | £7,916 | £39,239 |
| Profit Before Tax | £2,352 | £2,476 | £2,605 | £2,830 | £3,060 | £13,322 |
| Profit After Tax | £1,905 | £2,006 | £2,110 | £2,292 | £2,478 | £10,791 |
| Change In Property Value | £6,825 | £11,100 | £12,776 | £13,542 | £11,962 | £56,205 |
| Net Return | £8,730 | £13,106 | £14,886 | £15,834 | £14,441 | £66,996 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 24% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change