Semi Detached HU19 2 beds 1 bath

School Lane, Holmpton HU19

Yorkshire and The Humber, England · HU19

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-5,242

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 27%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£11,418	£11,445	£11,481	£11,518	£11,561	£57,423
Profit Before Tax	£-1,422	£-1,299	£-1,081	£-858	£-581	£-5,242
Profit After Tax	£-1,422	£-1,299	£-1,081	£-858	£-581	£-5,242
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£7,328	£7,757	£13,648	£16,094	£17,388	£62,215
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	10%	10%	18%	21%	23%	82%

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