Terraced YO21 2 beds 1 bath

Gardiners Yard, Whitby YO21

Yorkshire and The Humber, England · YO21

Initial Investment

First Year

£49,600First Year

Profit From Rental Income

After 5 Years

£10,670

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,712

↗ 27%After 5 Years

Return On Investment

110%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,947	£7,974	£8,011	£8,048	£8,092	£40,072
Profit Before Tax	£2,253	£2,379	£2,601	£2,829	£3,112	£13,173
Profit After Tax	£1,825	£1,927	£2,107	£2,291	£2,521	£10,670
Change In Property Value	£5,670	£5,868	£9,545	£10,985	£11,644	£43,712
Net Return	£7,495	£7,795	£11,651	£13,276	£14,165	£54,382
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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