Terraced YO22 2 beds 2 baths

Long Steps, Church Street, Whitby, North Yorkshire YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,669

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,045	£9,072	£9,108	£9,145	£9,188	£45,558
Profit Before Tax	£1,023	£1,147	£1,367	£1,591	£1,870	£6,999
Profit After Tax	£829	£929	£1,107	£1,289	£1,515	£5,669
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£7,479	£7,812	£12,301	£14,173	£15,172	£56,936
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	98%

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