Detached TS9 5 beds 3 baths

The Granary, Dromonby Grange Farm, Stokesley, North Yorkshire TS9

North East, England · TS9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£26,000

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£134,914

↗ 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	£28,500	£28,927	£29,651	£30,392	£31,304	£148,774
Total Expenses	£23,188	£23,242	£23,325	£23,410	£23,512	£116,676
Profit Before Tax	£5,313	£5,686	£6,326	£6,982	£7,792	£32,098
Profit After Tax	£4,303	£4,605	£5,124	£5,655	£6,311	£26,000
Change In Property Value	£17,500	£18,113	£29,459	£33,904	£35,939	£134,914
Net Return	£21,803	£22,718	£34,583	£39,560	£42,250	£160,913
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	13%	14%	21%	24%	26%	98%

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