Detached
YO22
2 beds
1 bath
Abbey View, Stainsacre YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£8,299
↗ 15%After 5 Years
Change In Property Value
£49,918
↗ 27%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,548 | £10,706 | £10,974 | £11,248 | £11,586 | £55,062 |
| Total Expenses | £8,895 | £8,922 | £8,960 | £8,998 | £9,042 | £44,816 |
| Profit Before Tax | £1,653 | £1,784 | £2,014 | £2,250 | £2,543 | £10,246 |
| Profit After Tax | £1,339 | £1,445 | £1,632 | £1,823 | £2,060 | £8,299 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £7,814 | £8,147 | £12,531 | £14,367 | £15,357 | £58,217 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change