Flat
YO18
0 beds
0 baths
House YO18
Yorkshire and The Humber, England · YO18
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£41,762
↗ 9%After 5 Years
Change In Property Value
£364,268
↗ 27%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £70,200 | £71,253 | £73,034 | £74,860 | £77,106 | £366,454 |
| Total Expenses | £62,581 | £62,733 | £62,954 | £63,180 | £63,447 | £314,895 |
| Profit Before Tax | £7,619 | £8,520 | £10,081 | £11,680 | £13,659 | £51,559 |
| Profit After Tax | £6,171 | £6,902 | £8,165 | £9,461 | £11,064 | £41,762 |
| Change In Property Value | £47,250 | £48,904 | £79,538 | £91,542 | £97,034 | £364,268 |
| Net Return | £53,421 | £55,805 | £87,704 | £101,002 | £108,098 | £406,030 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 18% | 21% | 22% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change