Flat YO43 2 beds 1 bath

Westacre Meadows, Holme Road, Market Weighton YO43

Yorkshire and The Humber, England · YO43

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-2,580

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£58,013

↗ 27%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,186	£11,466	£11,810	£56,127
Total Expenses	£11,605	£11,667	£11,738	£11,810	£11,887	£58,707
Profit Before Tax	£-853	£-754	£-552	£-344	£-77	£-2,580
Profit After Tax	£-853	£-754	£-552	£-344	£-77	£-2,580
Change In Property Value	£7,525	£7,788	£12,667	£14,579	£15,454	£58,013
Net Return	£6,672	£7,034	£12,116	£14,235	£15,377	£55,433
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	10%	11%	18%	22%	23%	85%

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