Detached YO21 4 beds 1 bath

Westerdale, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£22,801

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£128,168

↗ 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	£26,604	£27,003	£27,678	£28,370	£29,221	£138,876
Total Expenses	£22,006	£22,057	£22,136	£22,216	£22,312	£110,727
Profit Before Tax	£4,598	£4,946	£5,542	£6,154	£6,910	£28,150
Profit After Tax	£3,724	£4,006	£4,489	£4,985	£5,597	£22,801
Change In Property Value	£16,625	£17,207	£27,986	£32,209	£34,142	£128,168
Net Return	£20,349	£21,213	£32,475	£37,194	£39,738	£150,970
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
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