Detached TS13 3 beds 3 baths

Seaton Court Seaton Hall, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£31,631

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£100,881

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£13,861	£13,905	£13,947	£14,012	£14,078	£69,804
Profit Before Tax	£7,139	£7,410	£7,687	£8,164	£8,652	£39,051
Profit After Tax	£5,782	£6,002	£6,227	£6,612	£7,008	£31,631
Change In Property Value	£12,250	£19,924	£22,930	£24,306	£21,471	£100,881
Net Return	£18,032	£25,926	£29,157	£30,919	£28,479	£132,512
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

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