Detached HU17 4 beds 3 baths

Ferry Lane, Woodmansey, Beverley HU17

Yorkshire and The Humber, England · HU17

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-47,719

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£182,134

↗ 27%After 5 Years

Return On Investment

60%

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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£29,171	£29,210	£29,269	£29,329	£29,400	£146,380
Profit Before Tax	£-10,271	£-10,027	£-9,606	£-9,175	£-8,641	£-47,719
Profit After Tax	£-10,271	£-10,027	£-9,606	£-9,175	£-8,641	£-47,719
Change In Property Value	£23,625	£24,452	£39,769	£45,771	£48,517	£182,134
Net Return	£13,354	£14,425	£30,163	£36,596	£39,876	£134,414
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	6%	6%	13%	16%	18%	60%

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