Terraced
YO22
2 beds
1 bath
Church Street, Whitby, North Yorkshire YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,123
↗ 10%After 5 Years
Change In Property Value
£60,711
↗ 27%After 5 Years
Return On Investment
99%
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 | £11,928 | £12,107 | £12,410 | £12,720 | £13,101 | £62,266 |
| Total Expenses | £10,620 | £10,649 | £10,690 | £10,732 | £10,781 | £53,472 |
| Profit Before Tax | £1,308 | £1,458 | £1,720 | £1,988 | £2,321 | £8,794 |
| Profit After Tax | £1,060 | £1,181 | £1,393 | £1,610 | £1,880 | £7,123 |
| Change In Property Value | £7,875 | £8,151 | £13,256 | £15,257 | £16,172 | £60,711 |
| Net Return | £8,935 | £9,331 | £14,649 | £16,867 | £18,052 | £67,834 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 26% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change