Detached
YO12
3 beds
2 baths
Ratten Row, Scarborough YO12
Yorkshire and The Humber, England · YO12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,754
↗ 16%After 5 Years
Change In Property Value
£80,948
↗ 27%After 5 Years
Return On Investment
102%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £14,113 | £14,150 | £14,204 | £14,259 | £14,325 | £71,050 |
| Profit Before Tax | £2,988 | £3,207 | £3,587 | £3,976 | £4,458 | £18,215 |
| Profit After Tax | £2,420 | £2,598 | £2,905 | £3,221 | £3,611 | £14,754 |
| Change In Property Value | £10,500 | £10,868 | £17,675 | £20,343 | £21,563 | £80,948 |
| Net Return | £12,920 | £13,465 | £20,580 | £23,563 | £25,174 | £95,702 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change