Detached
YO22
3 beds
1 bath
Ivy Cottage, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£18,741
↗ 25%After 5 Years
Change In Property Value
£70,617
↗ 29%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,968 | £14,178 | £14,390 | £14,750 | £15,119 | £72,404 |
| Total Expenses | £9,780 | £9,813 | £9,845 | £9,891 | £9,939 | £49,267 |
| Profit Before Tax | £4,188 | £4,364 | £4,546 | £4,859 | £5,180 | £23,137 |
| Profit After Tax | £3,393 | £3,535 | £3,682 | £3,936 | £4,196 | £18,741 |
| Change In Property Value | £8,575 | £13,947 | £16,051 | £17,014 | £15,029 | £70,617 |
| Net Return | £11,968 | £17,482 | £19,733 | £20,950 | £19,225 | £89,358 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change