Detached YO21 2 beds 1 bath

Flourish Cottage, 12A Flowergate YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£12,286

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£74,203

↗ 27%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£12,950	£12,985	£13,035	£13,086	£13,146	£65,201
Profit Before Tax	£2,446	£2,642	£2,983	£3,332	£3,765	£15,168
Profit After Tax	£1,981	£2,140	£2,416	£2,699	£3,050	£12,286
Change In Property Value	£9,625	£9,962	£16,202	£18,647	£19,766	£74,203
Net Return	£11,606	£12,102	£18,618	£21,347	£22,816	£86,489
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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