Detached TS13 3 beds 1 bath

The Curious Crab, Barras Square, Staithes, Saltburn-By-The-Sea TS13

North East, England · TS13

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£19,532

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,345

↗ 27%After 5 Years

Return On Investment

105%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,116	£15,156	£15,216	£15,277	£15,349	£76,113
Profit Before Tax	£4,084	£4,332	£4,759	£5,198	£5,740	£24,113
Profit After Tax	£3,308	£3,509	£3,855	£4,210	£4,649	£19,532
Change In Property Value	£11,200	£11,592	£18,854	£21,699	£23,001	£86,345
Net Return	£14,508	£15,101	£22,709	£25,909	£27,650	£105,877
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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