Flat
YO15
2 beds
1 bath
High Street, Bempton, Bridlington YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£16,402
↗ 32%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
121%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £9,896 | £9,963 | £10,040 | £10,119 | £10,205 | £50,222 |
| Profit Before Tax | £3,604 | £3,740 | £4,005 | £4,277 | £4,623 | £20,249 |
| Profit After Tax | £2,919 | £3,029 | £3,244 | £3,465 | £3,745 | £16,402 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £8,694 | £9,006 | £12,966 | £14,653 | £15,605 | £60,924 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change