Detached YO22 3 beds 2 baths

Maritimus Cottage, Whitby YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£13,052

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,840

↗ 27%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,384	£15,615	£16,005	£16,405	£16,897	£80,307
Total Expenses	£12,749	£12,783	£12,833	£12,884	£12,944	£64,193
Profit Before Tax	£2,635	£2,832	£3,172	£3,521	£3,954	£16,114
Profit After Tax	£2,135	£2,294	£2,569	£2,852	£3,202	£13,052
Change In Property Value	£9,448	£9,779	£15,905	£18,305	£19,403	£72,840
Net Return	£11,583	£12,072	£18,474	£21,157	£22,606	£85,892
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	25%	27%	104%

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