Detached HU14 2 beds 1 bath

Main Street, Swanland, North Ferriby, East Riding Of Yorkshire HU14

Yorkshire and The Humber, England · HU14

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£3,808

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

94%

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	£11,268	£11,437	£11,723	£12,016	£12,376	£58,820
Total Expenses	£10,752	£10,780	£10,820	£10,860	£10,907	£54,119
Profit Before Tax	£516	£657	£903	£1,156	£1,470	£4,701
Profit After Tax	£418	£532	£732	£936	£1,190	£3,808
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£8,468	£8,864	£14,283	£16,532	£17,722	£65,869
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	13%	20%	24%	25%	94%

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