Detached
TS14
3 beds
2 baths
Church Street, Guisborough TS14
North East, England · TS14
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,006
↗ 15%After 5 Years
Change In Property Value
£48,569
↗ 27%After 5 Years
Return On Investment
103%
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 | £10,260 | £10,414 | £10,674 | £10,941 | £11,269 | £53,559 |
| Total Expenses | £8,668 | £8,694 | £8,731 | £8,769 | £8,812 | £43,674 |
| Profit Before Tax | £1,593 | £1,720 | £1,943 | £2,172 | £2,457 | £9,884 |
| Profit After Tax | £1,290 | £1,393 | £1,574 | £1,760 | £1,990 | £8,006 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £7,590 | £7,913 | £12,179 | £13,965 | £14,928 | £56,575 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change