Flat YO26 2 beds 1 bath

Bramham Grove, Acomb, York YO26

Yorkshire and The Humber, England · YO26

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-2,803

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

85%

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	£11,760	£11,936	£12,235	£12,541	£12,917	£61,389
Total Expenses	£12,698	£12,762	£12,834	£12,909	£12,989	£64,192
Profit Before Tax	£-938	£-825	£-600	£-368	£-72	£-2,803
Profit After Tax	£-938	£-825	£-600	£-368	£-72	£-2,803
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£7,462	£7,869	£13,541	£15,906	£17,178	£61,955
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	10%	11%	19%	22%	24%	85%

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