Terraced YO26 3 beds 1 bath

Station Road, Whixley, York, North Yorkshire YO26

Yorkshire and The Humber, England · YO26

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£7,748

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£79,599

↗ 27%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£13,709	£13,743	£13,792	£13,842	£13,901	£68,987
Profit Before Tax	£1,339	£1,531	£1,864	£2,205	£2,628	£9,566
Profit After Tax	£1,085	£1,240	£1,510	£1,786	£2,128	£7,748
Change In Property Value	£10,325	£10,686	£17,381	£20,004	£21,204	£79,599
Net Return	£11,410	£11,926	£18,890	£21,790	£23,332	£87,348
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	12%	13%	21%	24%	25%	95%

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