Detached
YO22
2 beds
1 bath
Brig Garth, Robin Hoods Bay, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£22,145
↗ 25%After 5 Years
Change In Property Value
£82,146
↗ 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 | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £11,295 | £11,332 | £11,367 | £11,419 | £11,472 | £56,884 |
| Profit Before Tax | £4,953 | £5,160 | £5,373 | £5,739 | £6,114 | £27,339 |
| Profit After Tax | £4,012 | £4,180 | £4,352 | £4,648 | £4,952 | £22,145 |
| Change In Property Value | £9,975 | £16,224 | £18,672 | £19,792 | £17,483 | £82,146 |
| Net Return | £13,987 | £20,403 | £23,024 | £24,441 | £22,436 | £104,290 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 25% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change