Detached
TS13
1 bed
1 bath
Shingle Cottage, Beckstones Yard, High Street, Staithes, Staithes, Saltburn-By-The-Sea TS13
North East, England · TS13
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£10,400
↗ 18%After 5 Years
Change In Property Value
£49,918
↗ 27%After 5 Years
Return On Investment
107%
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 | £11,100 | £11,266 | £11,548 | £11,837 | £12,192 | £57,944 |
| Total Expenses | £8,950 | £8,978 | £9,017 | £9,057 | £9,103 | £45,105 |
| Profit Before Tax | £2,150 | £2,288 | £2,531 | £2,780 | £3,089 | £12,839 |
| Profit After Tax | £1,742 | £1,854 | £2,050 | £2,252 | £2,502 | £10,400 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £8,217 | £8,555 | £12,950 | £14,796 | £15,799 | £60,318 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change