Detached YO21 2 beds 1 bath

Harlow Cottage, Sandsend YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£25,543

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,999

↗ 29%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,044	£19,330	£19,620	£20,110	£20,613	£98,716
Total Expenses	£13,344	£13,385	£13,424	£13,484	£13,545	£67,181
Profit Before Tax	£5,700	£5,945	£6,195	£6,626	£7,068	£31,535
Profit After Tax	£4,617	£4,815	£5,018	£5,367	£5,725	£25,543
Change In Property Value	£11,900	£19,355	£22,275	£23,612	£20,857	£97,999
Net Return	£16,517	£24,170	£27,294	£28,979	£26,582	£123,542
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	15%	22%	25%	27%	25%	115%

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