Detached
YO21
2 beds
1 bath
Main Road, Aislaby, Whitby YO21
Yorkshire and The Humber, England · YO21
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£8,838
↗ 15%After 5 Years
Change In Property Value
£52,616
↗ 27%After 5 Years
Return On Investment
103%
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 | £11,112 | £11,279 | £11,561 | £11,850 | £12,205 | £58,006 |
| Total Expenses | £9,348 | £9,376 | £9,415 | £9,455 | £9,501 | £47,095 |
| Profit Before Tax | £1,764 | £1,903 | £2,146 | £2,395 | £2,704 | £10,912 |
| Profit After Tax | £1,429 | £1,541 | £1,738 | £1,940 | £2,190 | £8,838 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £8,254 | £8,605 | £13,227 | £15,163 | £16,206 | £61,455 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change