Flat
YO15
1 bed
1 bath
Beech Tree Cottage, Orchard Court, Jewison Lane, Sewerby, East Riding Of Yorkshire YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-6,060
↘ -16%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
71%
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 | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £7,361 | £7,416 | £7,474 | £7,534 | £7,596 | £37,380 |
| Profit Before Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Profit After Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £2,839 | £3,021 | £5,838 | £7,002 | £7,620 | £26,320 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 8% | 8% | 16% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change