Flat TS14 3 beds 2 baths

Church Street, Guisborough TS14

North East, England · TS14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-540

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

87%

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	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£10,114	£10,174	£10,242	£10,311	£10,385	£51,225
Profit Before Tax	£-394	£-308	£-129	£54	£292	£-485
Profit After Tax	£-394	£-308	£-129	£54	£236	£-540
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£5,907	£6,212	£10,476	£12,260	£13,174	£48,029
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	11%	11%	19%	22%	24%	87%

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