Detached HU12 4 beds 1 bath

Chestnut Avenue, Hedon HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£5,223

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£98,487

↗ 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	£17,340	£17,600	£18,040	£18,491	£19,046	£90,517
Total Expenses	£16,715	£16,753	£16,808	£16,864	£16,930	£84,069
Profit Before Tax	£625	£847	£1,232	£1,627	£2,116	£6,448
Profit After Tax	£506	£686	£998	£1,318	£1,714	£5,223
Change In Property Value	£12,775	£13,222	£21,505	£24,750	£26,235	£98,487
Net Return	£13,281	£13,908	£22,503	£26,068	£27,949	£103,710
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	11%	12%	19%	22%	24%	89%

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