Detached
DN19
1 bed
1 bath
Barrow-Upon-Humber DN19
Yorkshire and The Humber, England · DN19
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£839
↗ 3%After 5 Years
Change In Property Value
£21,573
↗ 27%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,152 | £4,214 | £4,320 | £4,428 | £4,560 | £21,674 |
| Total Expenses | £4,087 | £4,105 | £4,126 | £4,148 | £4,172 | £20,638 |
| Profit Before Tax | £65 | £109 | £193 | £280 | £389 | £1,036 |
| Profit After Tax | £52 | £89 | £157 | £227 | £315 | £839 |
| Change In Property Value | £2,798 | £2,896 | £4,710 | £5,421 | £5,747 | £21,573 |
| Net Return | £2,851 | £2,985 | £4,867 | £5,648 | £6,061 | £22,412 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change