Detached TS13 3 beds 1 bath

Roxby Cottage, Staithes TS13

North East, England · TS13

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£22,922

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£99,823

↗ 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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£17,398	£17,443	£17,510	£17,578	£17,660	£87,588
Profit Before Tax	£4,802	£5,090	£5,587	£6,095	£6,724	£28,299
Profit After Tax	£3,890	£4,123	£4,525	£4,937	£5,446	£22,922
Change In Property Value	£12,948	£13,401	£21,796	£25,086	£26,591	£99,823
Net Return	£16,838	£17,525	£26,322	£30,023	£32,037	£122,745
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	14%	15%	22%	25%	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