Detached DN14 4 beds 2 baths

Ings Lane, Beal, Goole DN14

Yorkshire and The Humber, England · DN14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£9,402

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£83,647

↗ 27%After 5 Years

Return On Investment

96%

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	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£14,411	£14,447	£14,498	£14,551	£14,613	£72,520
Profit Before Tax	£1,705	£1,911	£2,269	£2,635	£3,088	£11,608
Profit After Tax	£1,381	£1,548	£1,838	£2,134	£2,501	£9,402
Change In Property Value	£10,850	£11,230	£18,264	£21,021	£22,282	£83,647
Net Return	£12,231	£12,778	£20,102	£23,155	£24,783	£93,049
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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