Terraced TS12 3 beds 2 baths

Charltons, Saltburn-By-The-Sea TS12

North East, England · TS12

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,968

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£37,470

↗ 29%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,640	£7,831	£8,027	£38,441
Total Expenses	£5,424	£5,448	£5,470	£5,499	£5,529	£27,370
Profit Before Tax	£1,992	£2,079	£2,171	£2,332	£2,498	£11,071
Profit After Tax	£1,613	£1,684	£1,758	£1,889	£2,023	£8,968
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£6,163	£9,084	£10,275	£10,917	£9,998	£46,438
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change