Flat
TS13
3 beds
1 bath
Roxby Cottage, Staithes TS13
North East, England · TS13
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£44,708
↗ 38%After 5 Years
Change In Property Value
£99,823
↗ 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 | £29,592 | £30,036 | £30,787 | £31,556 | £32,503 | £154,474 |
| Total Expenses | £19,637 | £19,727 | £19,845 | £19,966 | £20,104 | £99,280 |
| Profit Before Tax | £9,955 | £10,309 | £10,941 | £11,590 | £12,400 | £55,195 |
| Profit After Tax | £8,064 | £8,350 | £8,863 | £9,388 | £10,044 | £44,708 |
| Change In Property Value | £12,948 | £13,401 | £21,796 | £25,086 | £26,591 | £99,823 |
| Net Return | £21,012 | £21,751 | £30,659 | £34,474 | £36,635 | £144,531 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change