Detached
YO22
2 beds
1 bath
Abbey View, Stainsacre YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£8,253
↗ 15%After 5 Years
Change In Property Value
£49,918
↗ 27%After 5 Years
Return On Investment
103%
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 | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £8,893 | £8,921 | £8,958 | £8,997 | £9,041 | £44,810 |
| Profit Before Tax | £1,643 | £1,773 | £2,003 | £2,239 | £2,531 | £10,189 |
| Profit After Tax | £1,330 | £1,436 | £1,623 | £1,813 | £2,051 | £8,253 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £7,805 | £8,138 | £12,522 | £14,358 | £15,348 | £58,171 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change