Flat YO22 2 beds 1 bath

36 Resolution Close, Captain Cooks Haven YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£18,658

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£48,556

↗ 27%After 5 Years

Return On Investment

122%

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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£10,612	£10,680	£10,760	£10,842	£10,932	£53,827
Profit Before Tax	£4,112	£4,265	£4,558	£4,859	£5,240	£23,034
Profit After Tax	£3,331	£3,455	£3,692	£3,936	£4,245	£18,658
Change In Property Value	£6,298	£6,519	£10,602	£12,202	£12,934	£48,556
Net Return	£9,629	£9,973	£14,294	£16,138	£17,179	£67,213
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	18%	26%	29%	31%	122%

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