Semi Detached HU11 3 beds 2 baths

Burton Constable Road, Sproatley HU11

Yorkshire and The Humber, England · HU11

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£3,317

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£72,854

↗ 27%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,828	£13,020	£13,346	£13,680	£14,090	£66,964
Total Expenses	£12,495	£12,526	£12,569	£12,613	£12,665	£62,868
Profit Before Tax	£333	£495	£777	£1,066	£1,425	£4,095
Profit After Tax	£270	£401	£629	£864	£1,154	£3,317
Change In Property Value	£9,450	£9,781	£15,908	£18,308	£19,407	£72,854
Net Return	£9,720	£10,181	£16,537	£19,172	£20,561	£76,171
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	12%	12%	20%	23%	25%	92%

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