Detached YO22 2 beds 1 bath

Prospect Cottage, High Hawsker YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£9,139

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£53,952

↗ 27%After 5 Years

Return On Investment

103%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,573	£9,602	£9,641	£9,682	£9,729	£48,227
Profit Before Tax	£1,827	£1,969	£2,219	£2,475	£2,792	£11,283
Profit After Tax	£1,480	£1,595	£1,797	£2,005	£2,262	£9,139
Change In Property Value	£6,998	£7,243	£11,781	£13,558	£14,372	£53,952
Net Return	£8,478	£8,838	£13,578	£15,563	£16,634	£63,091
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	14%	22%	26%	27%	103%

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