Flat TS13 3 beds 3 baths

Seaton Court Seaton Hall, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£41,840

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£94,440

↗ 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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£18,686	£18,774	£18,888	£19,005	£19,137	£94,489
Profit Before Tax	£9,310	£9,642	£10,238	£10,850	£11,613	£51,654
Profit After Tax	£7,541	£7,810	£8,293	£8,788	£9,407	£41,840
Change In Property Value	£12,250	£12,679	£20,621	£23,733	£25,157	£94,440
Net Return	£19,791	£20,489	£28,914	£32,521	£34,564	£136,280
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
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