Terraced
YO21
3 beds
2 baths
Clarence Place, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£20,406
↗ 23%After 5 Years
Change In Property Value
£76,901
↗ 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 | £17,952 | £18,221 | £18,677 | £19,144 | £19,718 | £93,712 |
| Total Expenses | £13,603 | £13,641 | £13,697 | £13,755 | £13,823 | £68,519 |
| Profit Before Tax | £4,349 | £4,580 | £4,980 | £5,389 | £5,895 | £25,193 |
| Profit After Tax | £3,523 | £3,710 | £4,033 | £4,365 | £4,775 | £20,406 |
| Change In Property Value | £9,975 | £10,324 | £16,791 | £19,325 | £20,485 | £76,901 |
| Net Return | £13,498 | £14,034 | £20,825 | £23,690 | £25,260 | £97,307 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change