Flat
YO22
2 beds
1 bath
Endeavour Court, Larpool Lane, Whitby, North Yorkshire YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£19,399
↗ 34%After 5 Years
Change In Property Value
£49,918
↗ 27%After 5 Years
Return On Investment
123%
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 | £15,132 | £15,359 | £15,743 | £16,137 | £16,621 | £78,991 |
| Total Expenses | £10,853 | £10,922 | £11,003 | £11,086 | £11,177 | £55,042 |
| Profit Before Tax | £4,279 | £4,437 | £4,740 | £5,050 | £5,443 | £23,949 |
| Profit After Tax | £3,466 | £3,594 | £3,839 | £4,091 | £4,409 | £19,399 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £9,941 | £10,296 | £14,739 | £16,635 | £17,706 | £69,317 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change