Detached
YO19
5 beds
3 baths
Grimston Bar, York YO19
Yorkshire and The Humber, England · YO19
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£45,657
↗ 16%After 5 Years
Change In Property Value
£229,354
↗ 27%After 5 Years
Return On Investment
96%
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 | £48,444 | £49,171 | £50,400 | £51,660 | £53,210 | £252,884 |
| Total Expenses | £39,068 | £39,152 | £39,286 | £39,423 | £39,589 | £196,518 |
| Profit Before Tax | £9,376 | £10,018 | £11,114 | £12,237 | £13,621 | £56,366 |
| Profit After Tax | £7,594 | £8,115 | £9,002 | £9,912 | £11,033 | £45,657 |
| Change In Property Value | £29,750 | £30,791 | £50,080 | £57,637 | £61,095 | £229,354 |
| Net Return | £37,344 | £38,906 | £59,082 | £67,549 | £72,129 | £275,010 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 14% | 21% | 24% | 25% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change