Semi Detached HU12 2 beds 1 bath

Baxtergate, Hedon, Hull HU12

Yorkshire and The Humber, England · HU12

Initial Investment

First Year

£66,250First Year

Profit From Rental Income

After 5 Years

£2,255

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£58,688

↗ 27%After 5 Years

Return On Investment

92%

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	£10,332	£10,487	£10,749	£11,018	£11,348	£53,934
Total Expenses	£10,163	£10,190	£10,226	£10,264	£10,308	£51,151
Profit Before Tax	£169	£297	£523	£754	£1,040	£2,784
Profit After Tax	£137	£241	£423	£610	£843	£2,255
Change In Property Value	£7,613	£7,879	£12,815	£14,748	£15,633	£58,688
Net Return	£7,750	£8,120	£13,238	£15,359	£16,476	£60,942
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	12%	12%	20%	23%	25%	92%

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