Flat YO22 3 beds 1 bath

Henrietta Street, Whitby YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£37,281

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£94,426

↗ 27%After 5 Years

Return On Investment

119%

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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£18,564	£18,650	£18,761	£18,875	£19,003	£93,852
Profit Before Tax	£8,232	£8,548	£9,117	£9,700	£10,429	£46,026
Profit After Tax	£6,668	£6,924	£7,385	£7,857	£8,448	£37,281
Change In Property Value	£12,248	£12,677	£20,618	£23,730	£25,153	£94,426
Net Return	£18,916	£19,601	£28,003	£31,587	£33,601	£131,708
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	17%	18%	25%	28%	30%	119%

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