Flat
YO22
2 beds
1 bath
6 Horse Road, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,287
↘ -9%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
79%
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 | £7,644 | £7,759 | £7,953 | £8,151 | £8,396 | £39,903 |
| Total Expenses | £8,716 | £8,773 | £8,835 | £8,899 | £8,966 | £44,190 |
| Profit Before Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Profit After Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £4,178 | £4,419 | £7,955 | £9,423 | £10,211 | £36,187 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 9% | 10% | 17% | 20% | 22% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change