Flat YO22 2 beds 2 baths

Long Steps, Church Street, Whitby, North Yorkshire YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£16,404

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

117%

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	£14,556	£14,774	£15,144	£15,522	£15,988	£75,984
Total Expenses	£10,994	£11,062	£11,142	£11,223	£11,313	£55,733
Profit Before Tax	£3,562	£3,713	£4,002	£4,299	£4,675	£20,251
Profit After Tax	£2,885	£3,007	£3,242	£3,482	£3,787	£16,404
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£9,535	£9,890	£14,436	£16,366	£17,444	£67,671
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	117%

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