Detached YO22 2 beds 1 bath

36 Resolution Close, Captain Cooks Haven YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£13,206

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£51,867

↗ 29%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,260	£10,414	£10,570	£10,834	£11,105	£53,184
Total Expenses	£7,316	£7,344	£7,370	£7,407	£7,444	£36,880
Profit Before Tax	£2,944	£3,070	£3,200	£3,428	£3,661	£16,303
Profit After Tax	£2,385	£2,487	£2,592	£2,777	£2,965	£13,206
Change In Property Value	£6,298	£10,244	£11,790	£12,497	£11,039	£51,867
Net Return	£8,683	£12,730	£14,382	£15,273	£14,004	£65,073
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	118%

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