Detached YO15 2 beds 1 bath

High Street, Bempton, Bridlington YO15

Yorkshire and The Humber, England · YO15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£7,129

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 27%After 5 Years

Return On Investment

102%

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	£9,396	£9,537	£9,775	£10,020	£10,320	£49,048
Total Expenses	£7,986	£8,012	£8,046	£8,082	£8,122	£40,248
Profit Before Tax	£1,410	£1,525	£1,729	£1,938	£2,198	£8,801
Profit After Tax	£1,142	£1,236	£1,401	£1,570	£1,780	£7,129
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£6,917	£7,213	£11,122	£12,758	£13,640	£51,650
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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