Detached YO21 2 beds 1 bath

Harlow Cottage, Sandsend YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£13,365

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£79,599

↗ 27%After 5 Years

Return On Investment

101%

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	£16,524	£16,772	£17,191	£17,621	£18,150	£86,258
Total Expenses	£13,857	£13,893	£13,945	£13,999	£14,063	£69,757
Profit Before Tax	£2,667	£2,879	£3,246	£3,622	£4,087	£16,500
Profit After Tax	£2,161	£2,332	£2,629	£2,933	£3,310	£13,365
Change In Property Value	£10,325	£10,686	£17,381	£20,004	£21,204	£79,599
Net Return	£12,486	£13,018	£20,010	£22,937	£24,514	£92,965
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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