Terraced DN36 3 beds 1 bath

Humberston Road, Tetney DN36

Yorkshire and The Humber, England · DN36

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,260

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£7,472	£7,495	£7,527	£7,559	£7,596	£37,650
Profit Before Tax	£748	£848	£1,025	£1,206	£1,432	£5,260
Profit After Tax	£606	£687	£830	£977	£1,160	£4,260
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£6,031	£6,302	£9,962	£11,487	£12,301	£46,084
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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