Flat
TS13
1 bed
1 bath
Shingle Cottage, Beckstones Yard, High Street, Staithes, Staithes, Saltburn-By-The-Sea TS13
North East, England · TS13
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£18,120
↗ 32%After 5 Years
Change In Property Value
£49,918
↗ 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 | £14,796 | £15,018 | £15,393 | £15,778 | £16,252 | £77,237 |
| Total Expenses | £10,819 | £10,888 | £10,968 | £11,051 | £11,141 | £54,866 |
| Profit Before Tax | £3,977 | £4,130 | £4,425 | £4,728 | £5,111 | £22,371 |
| Profit After Tax | £3,221 | £3,346 | £3,584 | £3,829 | £4,140 | £18,120 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £9,696 | £10,047 | £14,484 | £16,374 | £17,437 | £68,038 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change