Detached
HU12
4 beds
2 baths
Chapel Cottages, Burstwick, Hull, East Riding Of Yorkshire HU12
Yorkshire and The Humber, England · HU12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£4,893
↗ 4%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,620 | £16,869 | £17,291 | £17,723 | £18,255 | £86,759 |
| Total Expenses | £16,048 | £16,085 | £16,138 | £16,192 | £16,256 | £80,718 |
| Profit Before Tax | £572 | £785 | £1,153 | £1,532 | £1,999 | £6,041 |
| Profit After Tax | £463 | £636 | £934 | £1,241 | £1,620 | £4,893 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £12,713 | £13,314 | £21,555 | £24,974 | £26,776 | £99,333 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 11% | 12% | 19% | 22% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change