Detached
YO22
3 beds
2 baths
Maritimus Cottage, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£20,841
↗ 25%After 5 Years
Change In Property Value
£77,808
↗ 29%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,384 | £15,615 | £15,849 | £16,245 | £16,651 | £79,744 |
| Total Expenses | £10,724 | £10,760 | £10,793 | £10,843 | £10,895 | £54,015 |
| Profit Before Tax | £4,660 | £4,855 | £5,056 | £5,402 | £5,757 | £25,729 |
| Profit After Tax | £3,775 | £3,933 | £4,095 | £4,375 | £4,663 | £20,841 |
| Change In Property Value | £9,448 | £15,367 | £17,686 | £18,747 | £16,560 | £77,808 |
| Net Return | £13,223 | £19,300 | £21,781 | £23,123 | £21,223 | £98,649 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change