Flat
YO15
1 bed
1 bath
Cherry Tree Cottage, Jewison Lane, Sewerby, Bridlington, East Riding Of Yorkshire YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£9,613
↗ 26%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
113%
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 | £9,816 | £9,963 | £10,212 | £10,468 | £10,782 | £51,241 |
| Total Expenses | £7,743 | £7,803 | £7,871 | £7,941 | £8,015 | £39,372 |
| Profit Before Tax | £2,073 | £2,160 | £2,341 | £2,527 | £2,767 | £11,868 |
| Profit After Tax | £1,679 | £1,750 | £1,896 | £2,047 | £2,241 | £9,613 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,879 | £6,097 | £8,966 | £10,184 | £10,867 | £41,993 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change