Flat
YO21
2 beds
1 bath
Main Road, Aislaby, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-3,292
↘ -6%After 5 Years
Change In Property Value
£52,616
↗ 27%After 5 Years
Return On Investment
83%
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 | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £10,712 | £10,773 | £10,841 | £10,910 | £10,984 | £54,219 |
| Profit Before Tax | £-956 | £-871 | £-691 | £-506 | £-268 | £-3,292 |
| Profit After Tax | £-956 | £-871 | £-691 | £-506 | £-268 | £-3,292 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £5,869 | £6,193 | £10,798 | £12,716 | £13,748 | £49,325 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 10% | 10% | 18% | 21% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change