Detached YO22 3 beds 2 baths

Stainsacre, Whitby YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,548

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£93,675

↗ 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	£18,528	£18,806	£19,088	£19,565	£20,054	£96,041
Total Expenses	£12,810	£12,850	£12,888	£12,947	£13,006	£64,501
Profit Before Tax	£5,718	£5,956	£6,200	£6,619	£7,048	£31,541
Profit After Tax	£4,632	£4,824	£5,022	£5,361	£5,709	£25,548
Change In Property Value	£11,375	£18,501	£21,293	£22,570	£19,937	£93,675
Net Return	£16,007	£23,325	£26,314	£27,931	£25,646	£119,223
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	27%	25%	117%

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