Detached YO22 2 beds 1 bath

Brig Garth, Robin Hoods Bay, Whitby YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£13,922

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£76,901

↗ 27%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£13,432	£13,468	£13,520	£13,573	£13,636	£67,629
Profit Before Tax	£2,816	£3,024	£3,384	£3,753	£4,211	£17,187
Profit After Tax	£2,281	£2,449	£2,741	£3,040	£3,411	£13,922
Change In Property Value	£9,975	£10,324	£16,791	£19,325	£20,485	£76,901
Net Return	£12,256	£12,773	£19,532	£22,366	£23,895	£90,823
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	14%	22%	25%	27%	103%

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