Detached
YO22
2 beds
1 bath
Horse Road, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,669
↗ 23%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,556 | £8,684 | £8,815 | £9,035 | £9,261 | £44,351 |
| Total Expenses | £6,182 | £6,207 | £6,230 | £6,263 | £6,296 | £31,179 |
| Profit Before Tax | £2,374 | £2,477 | £2,584 | £2,772 | £2,965 | £13,172 |
| Profit After Tax | £1,923 | £2,006 | £2,093 | £2,245 | £2,401 | £10,669 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £7,173 | £10,545 | £11,920 | £12,662 | £11,603 | £53,904 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change