Terraced
YO11
3 beds
2 baths
Longwestgate, Scarborough YO11
Yorkshire and The Humber, England · YO11
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,187
↗ 11%After 5 Years
Change In Property Value
£80,948
↗ 27%After 5 Years
Return On Investment
97%
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 | £15,900 | £16,138 | £16,542 | £16,956 | £17,464 | £83,000 |
| Total Expenses | £13,993 | £14,028 | £14,079 | £14,131 | £14,193 | £70,423 |
| Profit Before Tax | £1,908 | £2,111 | £2,463 | £2,824 | £3,271 | £12,577 |
| Profit After Tax | £1,545 | £1,710 | £1,995 | £2,288 | £2,650 | £10,187 |
| Change In Property Value | £10,500 | £10,868 | £17,675 | £20,343 | £21,563 | £80,948 |
| Net Return | £12,045 | £12,577 | £19,670 | £22,630 | £24,213 | £91,136 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change