Detached
YO21
2 beds
1 bath
Routh Walk, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£9,680
↗ 14%After 5 Years
Change In Property Value
£60,711
↗ 27%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £10,687 | £10,717 | £10,760 | £10,804 | £10,855 | £53,823 |
| Profit Before Tax | £1,913 | £2,072 | £2,349 | £2,633 | £2,985 | £11,951 |
| Profit After Tax | £1,550 | £1,678 | £1,902 | £2,132 | £2,418 | £9,680 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £9,425 | £9,829 | £15,159 | £17,389 | £18,590 | £70,392 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change