Flat
HU7
2 beds
1 bath
Watson Street, Sutton-On-Hull, Hull HU7
Yorkshire and The Humber, England · HU7
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-5,504
↘ -12%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £8,909 | £8,967 | £9,029 | £9,092 | £9,159 | £45,157 |
| Profit Before Tax | £-1,313 | £-1,257 | £-1,126 | £-992 | £-816 | £-5,504 |
| Profit After Tax | £-1,313 | £-1,257 | £-1,126 | £-992 | £-816 | £-5,504 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £4,112 | £4,358 | £8,006 | £9,518 | £10,325 | £36,319 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 9% | 9% | 17% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change