Terraced YO21 1 bed 1 bath

Seashell Cottage, 4 Elders Yard, Silver Street YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£5,303

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£53,952

↗ 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	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£9,472	£9,499	£9,536	£9,574	£9,618	£47,701
Profit Before Tax	£920	£1,049	£1,275	£1,507	£1,796	£6,547
Profit After Tax	£745	£849	£1,033	£1,221	£1,455	£5,303
Change In Property Value	£6,998	£7,243	£11,781	£13,558	£14,372	£53,952
Net Return	£7,743	£8,093	£12,813	£14,779	£15,827	£59,255
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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