Flat YO26 3 beds 1 bath

Station Road, Whixley, York, North Yorkshire YO26

Yorkshire and The Humber, England · YO26

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£30,128

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£79,599

↗ 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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£15,964	£16,044	£16,144	£16,247	£16,361	£80,759
Profit Before Tax	£6,632	£6,891	£7,364	£7,849	£8,457	£37,195
Profit After Tax	£5,372	£5,582	£5,965	£6,358	£6,850	£30,128
Change In Property Value	£10,325	£10,686	£17,381	£20,004	£21,204	£79,599
Net Return	£15,697	£16,268	£23,346	£26,362	£28,054	£109,727
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	17%	18%	25%	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