Terraced
HU7
2 beds
1 bath
Potterill Lane, Sutton-On-Hull, Hull HU7
Yorkshire and The Humber, England · HU7
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£1,776
↗ 4%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £7,187 | £7,209 | £7,239 | £7,269 | £7,303 | £36,207 |
| Profit Before Tax | £169 | £257 | £414 | £575 | £777 | £2,192 |
| Profit After Tax | £137 | £208 | £336 | £466 | £629 | £1,776 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £5,387 | £5,642 | £9,173 | £10,637 | £11,411 | £42,250 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change