Terraced YO21 2 beds 1 bath

Gardiners Yard, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£4,187

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£45,857

↗ 27%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,832	£8,964	£9,189	£9,418	£9,701	£46,104
Total Expenses	£8,126	£8,151	£8,184	£8,218	£8,257	£40,935
Profit Before Tax	£706	£814	£1,005	£1,200	£1,444	£5,169
Profit After Tax	£572	£659	£814	£972	£1,170	£4,187
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£6,520	£6,816	£10,827	£12,496	£13,385	£50,044
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%

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