Semi Detached YO14 6 beds 2 baths

Muston Grange Farm And Holiday Cottages, Filey YO14

Yorkshire and The Humber, England · YO14

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£30,675

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£215,862

↗ 27%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,396	£43,032	£44,108	£45,210	£46,567	£221,313
Total Expenses	£36,480	£36,555	£36,673	£36,794	£36,941	£183,442
Profit Before Tax	£5,916	£6,477	£7,435	£8,416	£9,626	£37,871
Profit After Tax	£4,792	£5,247	£6,022	£6,817	£7,797	£30,675
Change In Property Value	£28,000	£28,980	£47,134	£54,247	£57,502	£215,862
Net Return	£32,792	£34,227	£53,156	£61,064	£65,299	£246,538
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	13%	20%	23%	24%	92%

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