Flat TS13 2 beds 1 bath

Cleveland Street, Loftus, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£16,098

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

131%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£7,913	£7,976	£8,048	£8,122	£8,202	£40,262
Profit Before Tax	£3,607	£3,717	£3,937	£4,162	£4,451	£19,874
Profit After Tax	£2,922	£3,010	£3,189	£3,372	£3,606	£16,098
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£7,122	£7,357	£10,259	£11,509	£12,231	£48,477
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	19%	20%	28%	31%	33%	131%

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