Detached TS12 3 beds 1 bath

Oxclose Cottages, Saltburn TS12

North East, England · TS12

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,380

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

104%

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	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£11,390	£11,422	£11,467	£11,514	£11,568	£57,362
Profit Before Tax	£2,290	£2,463	£2,765	£3,074	£3,457	£14,049
Profit After Tax	£1,855	£1,995	£2,240	£2,490	£2,800	£11,380
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£10,255	£10,689	£16,380	£18,764	£20,051	£76,139
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	26%	27%	104%

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