Flat TS11 2 beds 1 bath

Chapel Street, Marske-By-The-Sea, Redcar TS11

North East, England · TS11

Initial Investment

First Year

£45,250First Year

Profit From Rental Income

After 5 Years

£21,726

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£39,800

↗ 27%After 5 Years

Return On Investment

136%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,160	£14,372	£14,732	£15,100	£15,553	£73,917
Total Expenses	£9,268	£9,335	£9,414	£9,495	£9,583	£47,095
Profit Before Tax	£4,892	£5,037	£5,318	£5,605	£5,970	£26,822
Profit After Tax	£3,962	£4,080	£4,307	£4,540	£4,836	£21,726
Change In Property Value	£5,163	£5,343	£8,690	£10,002	£10,602	£39,800
Net Return	£9,125	£9,423	£12,998	£14,542	£15,438	£61,525
Return From Rental Income (%)	9%	9%	10%	10%	11%	48%
Total Net Return (%)	20%	21%	29%	32%	34%	136%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change