Detached
YO22
2 beds
1 bath
36 Resolution Close, Captain Cooks Haven YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£8,014
↗ 15%After 5 Years
Change In Property Value
£48,556
↗ 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 | £10,260 | £10,414 | £10,674 | £10,941 | £11,269 | £53,559 |
| Total Expenses | £8,666 | £8,692 | £8,729 | £8,767 | £8,810 | £43,664 |
| Profit Before Tax | £1,594 | £1,721 | £1,945 | £2,174 | £2,459 | £9,894 |
| Profit After Tax | £1,292 | £1,394 | £1,576 | £1,761 | £1,992 | £8,014 |
| Change In Property Value | £6,298 | £6,519 | £10,602 | £12,202 | £12,934 | £48,556 |
| Net Return | £7,590 | £7,913 | £12,178 | £13,963 | £14,926 | £56,570 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change