Terraced
YO12
2 beds
1 bath
Londesborough Road, Scarborough YO12
Yorkshire and The Humber, England · YO12
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£8,805
↗ 17%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £6,667 | £6,692 | £6,716 | £6,748 | £6,781 | £33,604 |
| Profit Before Tax | £1,913 | £2,016 | £2,124 | £2,312 | £2,505 | £10,871 |
| Profit After Tax | £1,550 | £1,633 | £1,720 | £1,873 | £2,029 | £8,805 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £7,325 | £11,026 | £12,530 | £13,332 | £12,151 | £56,364 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 15% | 22% | 25% | 26% | 24% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change