Terraced YO25 1 bed 0 baths

High Lane, Haisthorpe, East Yorkshire YO25

Yorkshire and The Humber, England · YO25

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£5,362

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£25,634

↗ 27%After 5 Years

Return On Investment

105%

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	£5,976	£6,066	£6,217	£6,373	£6,564	£31,196
Total Expenses	£4,867	£4,887	£4,913	£4,940	£4,969	£24,576
Profit Before Tax	£1,109	£1,178	£1,304	£1,433	£1,595	£6,620
Profit After Tax	£899	£955	£1,056	£1,161	£1,292	£5,362
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,224	£4,396	£6,654	£7,603	£8,120	£30,995
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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