Terraced TS12 3 beds 2 baths

Charltons, Saltburn-By-The-Sea TS12

North East, England · TS12

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,140

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

108%

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	£8,184	£8,307	£8,514	£8,727	£8,989	£42,722
Total Expenses	£6,476	£6,500	£6,531	£6,564	£6,601	£32,672
Profit Before Tax	£1,708	£1,807	£1,983	£2,164	£2,389	£10,050
Profit After Tax	£1,383	£1,464	£1,606	£1,753	£1,935	£8,140
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£5,933	£6,173	£9,265	£10,568	£11,279	£43,218
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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