Flat YO21 2 beds 1 bath

3 Gledhill Drive, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£13,258

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£80,935

↗ 27%After 5 Years

Return On Investment

101%

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	£18,372	£18,648	£19,114	£19,592	£20,179	£95,904
Total Expenses	£15,738	£15,811	£15,901	£15,993	£16,094	£79,536
Profit Before Tax	£2,634	£2,836	£3,213	£3,599	£4,085	£16,368
Profit After Tax	£2,134	£2,297	£2,602	£2,915	£3,309	£13,258
Change In Property Value	£10,498	£10,866	£17,672	£20,339	£21,560	£80,935
Net Return	£12,632	£13,163	£20,275	£23,254	£24,869	£94,193
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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