Detached DN41 2 beds 1 bath

Pelham Crescent, Keelby DN41

Yorkshire and The Humber, England · DN41

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£27,287

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 27%After 5 Years

Return On Investment

134%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,960	£16,199	£16,604	£17,019	£17,530	£83,313
Total Expenses	£9,833	£9,868	£9,919	£9,972	£10,034	£49,625
Profit Before Tax	£6,127	£6,331	£6,685	£7,048	£7,497	£33,688
Profit After Tax	£4,963	£5,128	£5,415	£5,709	£6,072	£27,287
Change In Property Value	£6,825	£7,064	£11,489	£13,223	£14,016	£52,616
Net Return	£11,788	£12,192	£16,904	£18,931	£20,088	£79,904
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	20%	20%	28%	32%	34%	134%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change