Detached
YO21
2 beds
1 bath
Harlow Cottage, Sandsend YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£15,724
↗ 15%After 5 Years
Change In Property Value
£91,742
↗ 27%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £15,894 | £15,934 | £15,993 | £16,054 | £16,125 | £80,000 |
| Profit Before Tax | £3,150 | £3,396 | £3,820 | £4,255 | £4,792 | £19,413 |
| Profit After Tax | £2,552 | £2,751 | £3,094 | £3,446 | £3,882 | £15,724 |
| Change In Property Value | £11,900 | £12,317 | £20,032 | £23,055 | £24,438 | £91,742 |
| Net Return | £14,452 | £15,067 | £23,126 | £26,501 | £28,320 | £107,466 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 26% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change