Detached YO13 4 beds 3 baths

Hood Lane, Cloughton YO13

Yorkshire and The Humber, England · YO13

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£42,618

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£201,022

↗ 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	£43,212	£43,860	£44,957	£46,081	£47,463	£225,572
Total Expenses	£34,379	£34,455	£34,576	£34,699	£34,848	£172,957
Profit Before Tax	£8,833	£9,405	£10,381	£11,381	£12,615	£52,615
Profit After Tax	£7,155	£7,618	£8,409	£9,219	£10,218	£42,618
Change In Property Value	£26,075	£26,988	£43,893	£50,517	£53,548	£201,022
Net Return	£33,230	£34,606	£52,302	£59,736	£63,767	£243,640
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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