Semi Detached DN20 3 beds 2 baths

Low Road, Worlaby DN20

Yorkshire and The Humber, England · DN20

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£3,410

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,427

↗ 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	£7,152	£7,259	£7,441	£7,627	£7,856	£37,334
Total Expenses	£6,571	£6,594	£6,622	£6,652	£6,686	£33,125
Profit Before Tax	£581	£666	£818	£975	£1,170	£4,210
Profit After Tax	£470	£539	£663	£790	£948	£3,410
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£5,195	£5,430	£8,617	£9,944	£10,651	£39,836
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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