Flat TS13 2 beds 1 bath

Cleveland Street, Loftus, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£1,466

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

92%

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	£7,464	£7,576	£7,765	£7,959	£8,198	£38,963
Total Expenses	£7,309	£7,366	£7,428	£7,491	£7,558	£37,153
Profit Before Tax	£155	£210	£337	£468	£640	£1,810
Profit After Tax	£126	£170	£273	£379	£519	£1,466
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£4,151	£4,336	£7,049	£8,177	£8,785	£32,497
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	12%	12%	20%	23%	25%	92%

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