Flat
YO21
2 beds
1 bath
12 Waterloo Place, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£-5,338
↘ -12%After 5 Years
Change In Property Value
£37,762
↗ 27%After 5 Years
Return On Investment
75%
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 | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £8,252 | £8,309 | £8,369 | £8,431 | £8,496 | £41,858 |
| Profit Before Tax | £-1,256 | £-1,208 | £-1,091 | £-971 | £-812 | £-5,338 |
| Profit After Tax | £-1,256 | £-1,208 | £-1,091 | £-971 | £-812 | £-5,338 |
| Change In Property Value | £4,898 | £5,070 | £8,245 | £9,490 | £10,059 | £37,762 |
| Net Return | £3,642 | £3,862 | £7,155 | £8,519 | £9,247 | £32,425 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 8% | 9% | 17% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change