Semi Detached YO21 2 beds 1 bath

3 Gledhill Drive, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£6,770

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£80,935

↗ 27%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,901	£13,935	£13,983	£14,033	£14,092	£69,944
Profit Before Tax	£1,099	£1,290	£1,622	£1,962	£2,384	£8,358
Profit After Tax	£891	£1,045	£1,314	£1,590	£1,931	£6,770
Change In Property Value	£10,498	£10,866	£17,672	£20,339	£21,560	£80,935
Net Return	£11,389	£11,911	£18,986	£21,929	£23,490	£87,705
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	20%	23%	25%	94%

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