Flat TS13 2 beds 1 bath

April Cottage, Port Mulgrave TS13

North East, England · TS13

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,417

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

120%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,582	£10,649	£10,729	£10,810	£10,899	£53,668
Profit Before Tax	£3,819	£3,967	£4,253	£4,546	£4,918	£21,502
Profit After Tax	£3,093	£3,213	£3,445	£3,682	£3,984	£17,417
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£9,393	£9,734	£14,050	£15,888	£16,921	£65,986
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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