Terraced
YO21
2 beds
1 bath
Gardiners Yard, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£9,113
↗ 18%After 5 Years
Change In Property Value
£48,985
↗ 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 | £8,832 | £8,964 | £9,099 | £9,326 | £9,560 | £45,781 |
| Total Expenses | £6,851 | £6,877 | £6,901 | £6,934 | £6,968 | £34,531 |
| Profit Before Tax | £1,981 | £2,087 | £2,198 | £2,392 | £2,592 | £11,250 |
| Profit After Tax | £1,604 | £1,691 | £1,781 | £1,938 | £2,099 | £9,113 |
| Change In Property Value | £5,948 | £9,674 | £11,134 | £11,802 | £10,425 | £48,985 |
| Net Return | £7,553 | £11,365 | £12,915 | £13,740 | £12,525 | £58,098 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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