Detached YO21 2 beds 1 bath

Whitby, North Yorkshire YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£7,074

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£8,424	£8,450	£8,485	£8,522	£8,564	£42,444
Profit Before Tax	£1,380	£1,501	£1,714	£1,933	£2,205	£8,734
Profit After Tax	£1,118	£1,216	£1,389	£1,566	£1,786	£7,074
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£7,243	£7,555	£11,699	£13,432	£14,364	£54,294
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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