Flat
YO18
0 beds
0 baths
House YO18
Yorkshire and The Humber, England · YO18
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£108,526
↗ 23%After 5 Years
Change In Property Value
£364,268
↗ 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 | £87,744 | £89,060 | £91,287 | £93,569 | £96,376 | £458,036 |
| Total Expenses | £64,336 | £64,513 | £64,779 | £65,051 | £65,374 | £324,053 |
| Profit Before Tax | £23,408 | £24,547 | £26,508 | £28,518 | £31,002 | £133,982 |
| Profit After Tax | £18,961 | £19,883 | £21,471 | £23,099 | £25,111 | £108,526 |
| Change In Property Value | £47,250 | £48,904 | £79,538 | £91,542 | £97,034 | £364,268 |
| Net Return | £66,211 | £68,787 | £101,010 | £114,641 | £122,145 | £472,794 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 21% | 24% | 25% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change