Flat YO21 1 bed 1 bath

Seashell Cottage, 4 Elders Yard, Silver Street YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£17,682

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£53,952

↗ 27%After 5 Years

Return On Investment

117%

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	£15,312	£15,542	£15,930	£16,328	£16,818	£79,931
Total Expenses	£11,464	£11,533	£11,615	£11,699	£11,790	£58,101
Profit Before Tax	£3,848	£4,008	£4,315	£4,630	£5,028	£21,829
Profit After Tax	£3,117	£3,247	£3,495	£3,750	£4,073	£17,682
Change In Property Value	£6,998	£7,243	£11,781	£13,558	£14,372	£53,952
Net Return	£10,115	£10,490	£15,276	£17,308	£18,444	£71,634
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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