Detached HU18 2 beds 1 bath

Newbegin, Hornsea HU18

Yorkshire and The Humber, England · HU18

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-7,913

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,516	£3,569	£3,658	£3,749	£3,862	£18,354
Total Expenses	£5,216	£5,233	£5,252	£5,272	£5,294	£26,267
Profit Before Tax	£-1,700	£-1,664	£-1,594	£-1,523	£-1,432	£-7,913
Profit After Tax	£-1,700	£-1,664	£-1,594	£-1,523	£-1,432	£-7,913
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£2,150	£2,321	£4,887	£5,936	£6,474	£21,768
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	6%	7%	14%	17%	19%	64%

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