Terraced
HU13
2 beds
1 bath
Swinegate, Hessle HU13
Yorkshire and The Humber, England · HU13
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,089
↗ 3%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
90%
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 | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £6,071 | £6,092 | £6,118 | £6,145 | £6,175 | £30,602 |
| Profit Before Tax | £49 | £120 | £249 | £381 | £547 | £1,345 |
| Profit After Tax | £39 | £97 | £202 | £309 | £443 | £1,089 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £4,414 | £4,625 | £7,566 | £8,785 | £9,427 | £34,818 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 11% | 12% | 20% | 23% | 24% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change