Flat
TS12
2 beds
1 bath
Marine Parade, Saltburn-By-The-Sea TS12
North East, England · TS12
View property listing
Initial Investment
£47,498First YearProfit From Rental Income
£4,949
↗ 10%After 5 Years
Change In Property Value
£41,822
↗ 27%After 5 Years
Return On Investment
98%
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 | £10,068 | £10,219 | £10,474 | £10,736 | £11,058 | £52,556 |
| Total Expenses | £9,156 | £9,217 | £9,286 | £9,356 | £9,431 | £46,446 |
| Profit Before Tax | £912 | £1,002 | £1,189 | £1,380 | £1,628 | £6,110 |
| Profit After Tax | £739 | £811 | £963 | £1,118 | £1,318 | £4,949 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,822 |
| Net Return | £6,163 | £6,426 | £10,095 | £11,628 | £12,459 | £46,771 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 13% | 14% | 21% | 24% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change