Detached
YO8
2 beds
1 bath
Old Road, Cawood YO8
Yorkshire and The Humber, England · YO8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£17,404
↗ 17%After 5 Years
Change In Property Value
£87,694
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £15,280 | £15,319 | £15,378 | £15,438 | £15,509 | £76,924 |
| Profit Before Tax | £3,572 | £3,815 | £4,235 | £4,666 | £5,198 | £21,486 |
| Profit After Tax | £2,894 | £3,090 | £3,431 | £3,779 | £4,210 | £17,404 |
| Change In Property Value | £11,375 | £11,773 | £19,148 | £22,038 | £23,360 | £87,694 |
| Net Return | £14,269 | £14,864 | £22,579 | £25,817 | £27,570 | £105,098 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 15% | 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