Flat
YO14
6 beds
2 baths
Muston Grange Farm And Holiday Cottages, Filey YO14
Yorkshire and The Humber, England · YO14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£49,447
↗ 18%After 5 Years
Change In Property Value
£215,862
↗ 27%After 5 Years
Return On Investment
99%
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 | £48,996 | £49,731 | £50,974 | £52,249 | £53,816 | £255,766 |
| Total Expenses | £38,640 | £38,759 | £38,926 | £39,098 | £39,297 | £194,720 |
| Profit Before Tax | £10,356 | £10,972 | £12,048 | £13,151 | £14,519 | £61,046 |
| Profit After Tax | £8,389 | £8,887 | £9,759 | £10,652 | £11,760 | £49,447 |
| Change In Property Value | £28,000 | £28,980 | £47,134 | £54,247 | £57,502 | £215,862 |
| Net Return | £36,389 | £37,867 | £56,893 | £64,899 | £69,262 | £265,310 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 14% | 21% | 24% | 26% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change