Flat YO24 2 beds 1 bath

St. Pauls Terrace, York YO24

Yorkshire and The Humber, England · YO24

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£25,523

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£70,155

↗ 27%After 5 Years

Return On Investment

120%

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	£19,908	£20,207	£20,712	£21,230	£21,866	£103,922
Total Expenses	£14,306	£14,382	£14,476	£14,571	£14,678	£72,413
Profit Before Tax	£5,602	£5,824	£6,236	£6,658	£7,189	£31,509
Profit After Tax	£4,537	£4,718	£5,051	£5,393	£5,823	£25,523
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£13,637	£14,136	£20,370	£23,023	£24,511	£95,678
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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