Detached YO22 2 beds 1 bath

Endeavour Court, Larpool Lane, Whitby, North Yorkshire YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£8,299

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 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	£10,548	£10,706	£10,974	£11,248	£11,586	£55,062
Total Expenses	£8,895	£8,922	£8,960	£8,998	£9,042	£44,816
Profit Before Tax	£1,653	£1,784	£2,014	£2,250	£2,543	£10,246
Profit After Tax	£1,339	£1,445	£1,632	£1,823	£2,060	£8,299
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£7,814	£8,147	£12,531	£14,367	£15,357	£58,217
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
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