Flat
YO11
3 beds
2 baths
Longwestgate, Scarborough YO11
Yorkshire and The Humber, England · YO11
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£30,786
↗ 33%After 5 Years
Change In Property Value
£80,948
↗ 27%After 5 Years
Return On Investment
120%
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 | £22,980 | £23,325 | £23,908 | £24,506 | £25,241 | £119,959 |
| Total Expenses | £16,201 | £16,281 | £16,382 | £16,486 | £16,602 | £81,952 |
| Profit Before Tax | £6,780 | £7,044 | £7,526 | £8,020 | £8,639 | £38,007 |
| Profit After Tax | £5,491 | £5,705 | £6,096 | £6,496 | £6,997 | £30,786 |
| Change In Property Value | £10,500 | £10,868 | £17,675 | £20,343 | £21,563 | £80,948 |
| Net Return | £15,991 | £16,573 | £23,771 | £26,838 | £28,560 | £111,734 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change