Terraced
YO15
3 beds
1 bath
Nelson Street, Bridlington YO15
Yorkshire and The Humber, England · YO15
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,106
↗ 21%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
109%
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 | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £7,625 | £7,651 | £7,687 | £7,723 | £7,765 | £38,452 |
| Profit Before Tax | £2,131 | £2,251 | £2,463 | £2,680 | £2,951 | £12,476 |
| Profit After Tax | £1,726 | £1,823 | £1,995 | £2,171 | £2,390 | £10,106 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £7,151 | £7,438 | £11,127 | £12,681 | £13,531 | £51,929 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change