Detached YO21 4 beds 3 baths

Sandsend Road, Sandsend, Whitby, North Yorkshire YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£39,022

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£211,815

↗ 27%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,956	£44,615	£45,731	£46,874	£48,280	£229,456
Total Expenses	£36,040	£36,118	£36,240	£36,365	£36,517	£181,281
Profit Before Tax	£7,916	£8,497	£9,491	£10,509	£11,763	£48,175
Profit After Tax	£6,412	£6,883	£7,687	£8,512	£9,528	£39,022
Change In Property Value	£27,475	£28,437	£46,250	£53,230	£56,423	£211,815
Net Return	£33,887	£35,320	£53,937	£61,742	£65,952	£250,837
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	13%	13%	20%	23%	25%	95%

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