Detached
YO15
1 bed
1 bath
Cherry Tree Cottage, Jewison Lane, Sewerby, Bridlington, East Riding Of Yorkshire YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£4,176
↗ 11%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,720 | £6,821 | £6,991 | £7,166 | £7,381 | £35,079 |
| Total Expenses | £5,933 | £5,955 | £5,982 | £6,011 | £6,043 | £29,924 |
| Profit Before Tax | £787 | £866 | £1,009 | £1,155 | £1,338 | £5,156 |
| Profit After Tax | £637 | £702 | £817 | £936 | £1,084 | £4,176 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £4,837 | £5,049 | £7,887 | £9,073 | £9,709 | £36,555 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 26% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change