Detached HU11 3 beds 1 bath

Tradesmans Row, Sproatley HU11

Yorkshire and The Humber, England · HU11

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£32,532

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

135%

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	£18,816	£19,098	£19,576	£20,065	£20,667	£98,222
Total Expenses	£11,507	£11,547	£11,605	£11,665	£11,736	£58,059
Profit Before Tax	£7,309	£7,552	£7,971	£8,400	£8,931	£40,163
Profit After Tax	£5,920	£6,117	£6,456	£6,804	£7,234	£32,532
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£13,970	£14,449	£20,007	£22,400	£23,766	£94,592
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	20%	21%	29%	32%	34%	135%

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