Detached YO21 2 beds 1 bath

Main Road, Aislaby, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£8,108

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 27%After 5 Years

Return On Investment

102%

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	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£9,329	£9,357	£9,395	£9,434	£9,480	£46,994
Profit Before Tax	£1,591	£1,727	£1,966	£2,211	£2,514	£10,010
Profit After Tax	£1,289	£1,399	£1,592	£1,791	£2,037	£8,108
Change In Property Value	£6,825	£7,064	£11,489	£13,223	£14,016	£52,616
Net Return	£8,114	£8,463	£13,081	£15,013	£16,053	£60,724
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%

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