Flat YO51 3 beds 2 baths

Back Lane, Boroughbridge, York YO51

Yorkshire and The Humber, England · YO51

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£22,279

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£63,410

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,124	£13,197	£13,285	£13,376	£13,476	£66,458
Profit Before Tax	£4,876	£5,073	£5,441	£5,819	£6,295	£27,505
Profit After Tax	£3,950	£4,109	£4,408	£4,713	£5,099	£22,279
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£12,175	£12,622	£18,253	£20,648	£21,990	£85,688
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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