Terraced
YO24
2 beds
1 bath
St. Pauls Terrace, York YO24
Yorkshire and The Humber, England · YO24
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£7,573
↗ 10%After 5 Years
Change In Property Value
£70,155
↗ 27%After 5 Years
Return On Investment
98%
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 | £13,524 | £13,727 | £14,070 | £14,422 | £14,854 | £70,597 |
| Total Expenses | £12,168 | £12,200 | £12,245 | £12,291 | £12,345 | £61,248 |
| Profit Before Tax | £1,356 | £1,527 | £1,825 | £2,131 | £2,510 | £9,349 |
| Profit After Tax | £1,098 | £1,237 | £1,478 | £1,726 | £2,033 | £7,573 |
| Change In Property Value | £9,100 | £9,419 | £15,319 | £17,630 | £18,688 | £70,155 |
| Net Return | £10,198 | £10,656 | £16,797 | £19,356 | £20,721 | £77,728 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change