Detached TS13 3 beds 1 bath

The Curious Crab, Barras Square, Staithes, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£29,703

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,116

↗ 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	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£13,098	£13,140	£13,180	£13,242	£13,305	£65,965
Profit Before Tax	£6,702	£6,957	£7,218	£7,667	£8,126	£36,670
Profit After Tax	£5,429	£5,635	£5,847	£6,210	£6,582	£29,703
Change In Property Value	£11,550	£18,785	£21,620	£22,917	£20,244	£95,116
Net Return	£16,979	£24,420	£27,467	£29,127	£26,826	£124,819
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	16%	23%	26%	28%	26%	120%

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