Flat TS12 3 beds 1 bath

Oxclose Cottages, Saltburn TS12

North East, England · TS12

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£26,042

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

124%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,442	£13,517	£13,608	£13,702	£13,806	£68,076
Profit Before Tax	£5,758	£5,971	£6,367	£6,772	£7,282	£32,151
Profit After Tax	£4,664	£4,837	£5,157	£5,486	£5,899	£26,042
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£13,064	£13,531	£19,297	£21,760	£23,149	£90,801
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	19%	26%	30%	32%	124%

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