Flat
YO21
3 beds
2 baths
Clarence Place, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-166
↗ 0%After 5 Years
Change In Property Value
£76,901
↗ 27%After 5 Years
Return On Investment
87%
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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £14,733 | £14,800 | £14,879 | £14,960 | £15,049 | £74,422 |
| Profit Before Tax | £-477 | £-331 | £-48 | £242 | £610 | £-4 |
| Profit After Tax | £-477 | £-331 | £-48 | £196 | £494 | £-166 |
| Change In Property Value | £9,975 | £10,324 | £16,791 | £19,325 | £20,485 | £76,901 |
| Net Return | £9,498 | £9,994 | £16,744 | £19,521 | £20,979 | £76,735 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 11% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change