Terraced HU12 2 beds 1 bath

Main Street, Preston HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£32,650First Year

Profit From Rental Income

After 5 Years

£11,666

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£28,467

↗ 27%After 5 Years

Return On Investment

123%

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	£8,076	£8,197	£8,402	£8,612	£8,870	£42,158
Total Expenses	£5,493	£5,517	£5,548	£5,580	£5,617	£27,755
Profit Before Tax	£2,583	£2,680	£2,854	£3,032	£3,254	£14,403
Profit After Tax	£2,092	£2,171	£2,312	£2,456	£2,636	£11,666
Change In Property Value	£3,693	£3,822	£6,216	£7,154	£7,583	£28,467
Net Return	£5,784	£5,993	£8,527	£9,610	£10,219	£40,133
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	18%	26%	29%	31%	123%

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