Flat TS13 2 beds 1 bath

St. Hildas Place, Saltburn-By-The-Sea, Cleveland TS13

North East, England · TS13

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,021

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

115%

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	£10,608	£10,767	£11,036	£11,312	£11,652	£55,375
Total Expenses	£8,219	£8,280	£8,350	£8,422	£8,498	£41,770
Profit Before Tax	£2,389	£2,487	£2,686	£2,890	£3,153	£13,606
Profit After Tax	£1,935	£2,014	£2,176	£2,341	£2,554	£11,021
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£6,485	£6,723	£9,835	£11,156	£11,898	£46,098
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

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