Flat YO21 2 beds 1 bath

Whitby, North Yorkshire YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-4,060

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

81%

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	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£9,818	£9,877	£9,942	£10,009	£10,079	£49,725
Profit Before Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Profit After Tax	£-1,070	£-998	£-841	£-680	£-471	£-4,060
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£5,055	£5,342	£9,470	£11,186	£12,108	£43,160
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	9%	10%	18%	21%	23%	81%

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