Detached
HU14
2 beds
1 bath
Main Street, Swanland, North Ferriby, East Riding Of Yorkshire HU14
Yorkshire and The Humber, England · HU14
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£32,532
↗ 46%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change