Flat YO14 2 beds 1 bath

Reynolds Street, Filey YO14

Yorkshire and The Humber, England · YO14

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£15,653

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 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	£13,092	£13,288	£13,621	£13,961	£14,380	£68,342
Total Expenses	£9,657	£9,723	£9,799	£9,877	£9,961	£49,017
Profit Before Tax	£3,435	£3,566	£3,822	£4,084	£4,418	£19,325
Profit After Tax	£2,782	£2,888	£3,095	£3,308	£3,579	£15,653
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£8,382	£8,684	£12,522	£14,158	£15,079	£58,825
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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