Terraced
HU12
2 beds
1 bath
Chapel Lane, Hull HU12
Yorkshire and The Humber, England · HU12
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£257
↗ 1%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,700 | £5,785 | £5,930 | £6,078 | £6,261 | £29,755 |
| Total Expenses | £5,831 | £5,851 | £5,876 | £5,902 | £5,931 | £29,391 |
| Profit Before Tax | £-131 | £-66 | £54 | £176 | £330 | £363 |
| Profit After Tax | £-131 | £-66 | £44 | £143 | £267 | £257 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £4,069 | £4,281 | £7,114 | £8,280 | £8,892 | £32,636 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 11% | 12% | 19% | 22% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change