Terraced YO31 2 beds 1 bath

Wrays Cottages, York YO31

Yorkshire and The Humber, England · YO31

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£6,257

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 27%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£11,694	£11,725	£11,768	£11,812	£11,864	£58,863
Profit Before Tax	£1,062	£1,222	£1,503	£1,791	£2,147	£7,725
Profit After Tax	£860	£990	£1,217	£1,450	£1,739	£6,257
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£9,610	£10,046	£15,947	£18,402	£19,708	£73,714
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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