Flat
DN20
2 beds
1 bath
Redbourne Road, Hibaldstow DN20
Yorkshire and The Humber, England · DN20
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-4,617
↘ -13%After 5 Years
Change In Property Value
£31,030
↗ 27%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,187 | £6,342 | £6,501 | £6,696 | £31,822 |
| Total Expenses | £7,172 | £7,227 | £7,286 | £7,346 | £7,408 | £36,439 |
| Profit Before Tax | £-1,076 | £-1,040 | £-944 | £-845 | £-712 | £-4,617 |
| Profit After Tax | £-1,076 | £-1,040 | £-944 | £-845 | £-712 | £-4,617 |
| Change In Property Value | £4,025 | £4,166 | £6,775 | £7,798 | £8,266 | £31,030 |
| Net Return | £2,949 | £3,126 | £5,832 | £6,953 | £7,554 | £26,414 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 21% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change