Flat TS9 5 beds 1 bath

Stokesley, Middlesbrough, North Yorkshire TS9

North East, England · TS9

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£70,621

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£148,405

↗ 27%After 5 Years

Return On Investment

121%

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	£44,004	£44,664	£45,781	£46,925	£48,333	£229,707
Total Expenses	£28,222	£28,334	£28,488	£28,647	£28,830	£142,520
Profit Before Tax	£15,782	£16,330	£17,292	£18,279	£19,503	£87,187
Profit After Tax	£12,784	£13,228	£14,007	£14,806	£15,797	£70,621
Change In Property Value	£19,250	£19,924	£32,405	£37,295	£39,532	£148,405
Net Return	£32,034	£33,151	£46,411	£52,100	£55,330	£219,027
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	18%	18%	26%	29%	31%	121%

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