Semi Detached
HU11
3 beds
2 baths
Burton Constable Road, Sproatley HU11
Yorkshire and The Humber, England · HU11
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£17,428
↗ 21%After 5 Years
Change In Property Value
£72,854
↗ 27%After 5 Years
Return On Investment
109%
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 | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £12,866 | £12,902 | £12,955 | £13,009 | £13,072 | £64,804 |
| Profit Before Tax | £3,670 | £3,882 | £4,249 | £4,625 | £5,090 | £21,516 |
| Profit After Tax | £2,973 | £3,144 | £3,442 | £3,746 | £4,123 | £17,428 |
| Change In Property Value | £9,450 | £9,781 | £15,908 | £18,308 | £19,407 | £72,854 |
| Net Return | £12,423 | £12,925 | £19,349 | £22,054 | £23,530 | £90,282 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change