Terraced HU17 2 beds 1 bath

East Street, Leven, Beverley HU17

Yorkshire and The Humber, England · HU17

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-14,640

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£8,146	£8,165	£8,188	£8,212	£8,239	£40,949
Profit Before Tax	£-3,106	£-3,049	£-2,945	£-2,838	£-2,703	£-14,640
Profit After Tax	£-3,106	£-3,049	£-2,945	£-2,838	£-2,703	£-14,640
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£3,195	£3,472	£7,661	£9,368	£10,235	£33,929
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	6%	6%	14%	17%	19%	62%

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