Detached YO21 4 beds 3 baths

Sandsend Road, Sandsend, Whitby, North Yorkshire YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£41,990

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£211,815

↗ 27%After 5 Years

Return On Investment

96%

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	£44,736	£45,407	£46,542	£47,706	£49,137	£233,528
Total Expenses	£36,118	£36,197	£36,321	£36,449	£36,602	£181,688
Profit Before Tax	£8,618	£9,210	£10,221	£11,257	£12,535	£51,840
Profit After Tax	£6,980	£7,460	£8,279	£9,118	£10,153	£41,990
Change In Property Value	£27,475	£28,437	£46,250	£53,230	£56,423	£211,815
Net Return	£34,455	£35,897	£54,529	£62,348	£66,576	£253,805
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	13%	14%	21%	24%	25%	96%

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