Detached YO21 2 beds 1 bath

Flourish Cottage, 12A Flowergate YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,505

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£70,155

↗ 27%After 5 Years

Return On Investment

104%

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	£14,820	£15,042	£15,418	£15,804	£16,278	£77,362
Total Expenses	£12,298	£12,331	£12,380	£12,429	£12,487	£61,925
Profit Before Tax	£2,523	£2,711	£3,039	£3,375	£3,791	£15,438
Profit After Tax	£2,043	£2,196	£2,461	£2,734	£3,071	£12,505
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£11,143	£11,614	£17,780	£20,364	£21,759	£82,660
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	26%	27%	104%

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