Terraced
DN18
2 beds
1 bath
Farrishes Lane, South Ferriby DN18
Yorkshire and The Humber, England · DN18
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£704
↗ 2%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
89%
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 | £4,752 | £4,823 | £4,944 | £5,067 | £5,219 | £24,806 |
| Total Expenses | £4,744 | £4,763 | £4,786 | £4,809 | £4,835 | £23,937 |
| Profit Before Tax | £8 | £60 | £158 | £258 | £385 | £869 |
| Profit After Tax | £6 | £49 | £128 | £209 | £311 | £704 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £3,331 | £3,490 | £5,725 | £6,651 | £7,140 | £26,338 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change