Semi Detached
YO41
2 beds
1 bath
Post Office Cottage, Hatkill Lane, Full Sutton, York YO41
Yorkshire and The Humber, England · YO41
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£10,024
↗ 18%After 5 Years
Change In Property Value
£48,556
↗ 27%After 5 Years
Return On Investment
107%
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 | £10,788 | £10,950 | £11,224 | £11,504 | £11,849 | £56,315 |
| Total Expenses | £8,718 | £8,746 | £8,784 | £8,823 | £8,868 | £43,940 |
| Profit Before Tax | £2,070 | £2,204 | £2,439 | £2,681 | £2,981 | £12,375 |
| Profit After Tax | £1,676 | £1,785 | £1,976 | £2,172 | £2,415 | £10,024 |
| Change In Property Value | £6,298 | £6,519 | £10,602 | £12,202 | £12,934 | £48,556 |
| Net Return | £7,975 | £8,304 | £12,578 | £14,374 | £15,349 | £58,579 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change