Terraced HU17 2 beds 1 bath

Trinity Grove, Grovehill Road, Beverley HU17

Yorkshire and The Humber, England · HU17

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-13,953

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,764	£4,835	£4,956	£5,080	£5,233	£24,869
Total Expenses	£7,721	£7,740	£7,763	£7,786	£7,812	£38,821
Profit Before Tax	£-2,957	£-2,904	£-2,806	£-2,706	£-2,579	£-13,953
Profit After Tax	£-2,957	£-2,904	£-2,806	£-2,706	£-2,579	£-13,953
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£2,993	£3,254	£7,210	£8,822	£9,640	£31,918
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	6%	6%	14%	17%	19%	61%

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