Flat YO21 2 beds 1 bath

Gardiners Yard, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£13,780

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£45,857

↗ 27%After 5 Years

Return On Investment

115%

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	£13,020	£13,215	£13,546	£13,884	£14,301	£67,966
Total Expenses	£10,045	£10,110	£10,186	£10,264	£10,348	£50,954
Profit Before Tax	£2,975	£3,105	£3,359	£3,620	£3,953	£17,012
Profit After Tax	£2,410	£2,515	£2,721	£2,932	£3,202	£13,780
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£8,358	£8,671	£12,734	£14,457	£15,417	£59,637
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	115%

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