Detached YO22 3 beds 1 bath

Birkby Cottage, Robin Hoods Bay YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£16,171

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,694

↗ 27%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£15,247	£15,286	£15,344	£15,403	£15,473	£76,755
Profit Before Tax	£3,281	£3,519	£3,932	£4,355	£4,877	£19,964
Profit After Tax	£2,657	£2,851	£3,185	£3,527	£3,951	£16,171
Change In Property Value	£11,375	£11,773	£19,148	£22,038	£23,360	£87,694
Net Return	£14,032	£14,624	£22,333	£25,565	£27,311	£103,865
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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