Detached
TS13
2 beds
1 bath
St. Hildas Place, Saltburn-By-The-Sea, Cleveland TS13
North East, England · TS13
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,419
↗ 26%After 5 Years
Change In Property Value
£37,470
↗ 29%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £5,463 | £5,487 | £5,509 | £5,540 | £5,571 | £27,569 |
| Profit Before Tax | £2,337 | £2,430 | £2,527 | £2,697 | £2,872 | £12,863 |
| Profit After Tax | £1,893 | £1,968 | £2,047 | £2,185 | £2,326 | £10,419 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £6,443 | £9,369 | £10,564 | £11,213 | £10,301 | £47,889 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change