Detached YO22 2 beds 1 bath

Newton Cottage, Fylingthorpe YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£72,850First Year

Profit From Rental Income

After 5 Years

£11,369

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£64,624

↗ 27%After 5 Years

Return On Investment

104%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£11,368	£11,400	£11,445	£11,492	£11,546	£57,250
Profit Before Tax	£2,288	£2,461	£2,762	£3,071	£3,453	£14,036
Profit After Tax	£1,853	£1,993	£2,237	£2,487	£2,797	£11,369
Change In Property Value	£8,383	£8,676	£14,111	£16,240	£17,215	£64,624
Net Return	£10,236	£10,669	£16,348	£18,728	£20,012	£75,993
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	26%	27%	104%

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