Flat YO22 2 beds 1 bath

Abbey View, Stainsacre YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£19,399

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

123%

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	£15,132	£15,359	£15,743	£16,137	£16,621	£78,991
Total Expenses	£10,853	£10,922	£11,003	£11,086	£11,177	£55,042
Profit Before Tax	£4,279	£4,437	£4,740	£5,050	£5,443	£23,949
Profit After Tax	£3,466	£3,594	£3,839	£4,091	£4,409	£19,399
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,941	£10,296	£14,739	£16,635	£17,706	£69,317
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	18%	26%	29%	31%	123%

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