Terraced
HU11
2 beds
1 bath
Butcher Row, Seaton, Hull HU11
Yorkshire and The Humber, England · HU11
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£10,952
↗ 35%After 5 Years
Change In Property Value
£26,983
↗ 27%After 5 Years
Return On Investment
122%
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 | £7,656 | £7,771 | £7,965 | £8,164 | £8,409 | £39,965 |
| Total Expenses | £5,233 | £5,256 | £5,286 | £5,317 | £5,352 | £26,445 |
| Profit Before Tax | £2,423 | £2,515 | £2,679 | £2,847 | £3,057 | £13,521 |
| Profit After Tax | £1,963 | £2,037 | £2,170 | £2,306 | £2,476 | £10,952 |
| Change In Property Value | £3,500 | £3,623 | £5,892 | £6,781 | £7,188 | £26,983 |
| Net Return | £5,463 | £5,659 | £8,062 | £9,087 | £9,664 | £37,934 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change