Flat YO21 4 beds 3 baths

Sandsend Road, Sandsend, Whitby, North Yorkshire YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£14,777

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£211,815

↗ 27%After 5 Years

Return On Investment

86%

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	£39,252	£39,841	£40,837	£41,858	£43,113	£204,901
Total Expenses	£37,070	£37,175	£37,318	£37,463	£37,632	£186,658
Profit Before Tax	£2,182	£2,666	£3,519	£4,394	£5,482	£18,243
Profit After Tax	£1,767	£2,159	£2,851	£3,559	£4,440	£14,777
Change In Property Value	£27,475	£28,437	£46,250	£53,230	£56,423	£211,815
Net Return	£29,242	£30,596	£49,101	£56,789	£60,864	£226,592
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	12%	19%	22%	23%	86%

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