Flat TS13 3 beds 1 bath

The Curious Crab, Barras Square, Staithes, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£37,527

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£86,345

↗ 27%After 5 Years

Return On Investment

123%

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	£25,596	£25,980	£26,629	£27,295	£28,114	£133,615
Total Expenses	£17,256	£17,340	£17,448	£17,558	£17,683	£87,285
Profit Before Tax	£8,340	£8,640	£9,182	£9,737	£10,431	£46,330
Profit After Tax	£6,756	£6,998	£7,437	£7,887	£8,449	£37,527
Change In Property Value	£11,200	£11,592	£18,854	£21,699	£23,001	£86,345
Net Return	£17,956	£18,590	£26,291	£29,586	£31,450	£123,872
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	18%	26%	29%	31%	123%

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