Terraced YO12 2 beds 1 bath

Londesborough Road, Scarborough YO12

Yorkshire and The Humber, England · YO12

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£4,023

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 27%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£7,904	£7,929	£7,961	£7,995	£8,033	£39,822
Profit Before Tax	£676	£780	£965	£1,155	£1,391	£4,967
Profit After Tax	£547	£632	£782	£936	£1,127	£4,023
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£6,322	£6,609	£10,503	£12,124	£12,987	£48,545
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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