Semi Detached HU12 2 beds 1 bath

Baxtergate, Hedon, Hull HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£66,250First Year

Profit From Rental Income

After 5 Years

£13,625

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,688

↗ 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	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£10,461	£10,493	£10,537	£10,583	£10,636	£52,711
Profit Before Tax	£2,859	£3,027	£3,320	£3,621	£3,994	£16,822
Profit After Tax	£2,316	£2,452	£2,690	£2,933	£3,235	£13,625
Change In Property Value	£7,613	£7,879	£12,815	£14,748	£15,633	£58,688
Net Return	£9,928	£10,331	£15,504	£17,682	£18,869	£72,313
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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