Terraced
YO22
3 beds
1 bath
Henrietta Street, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£25,542
↗ 23%After 5 Years
Change In Property Value
£94,426
↗ 27%After 5 Years
Return On Investment
108%
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 | £22,044 | £22,375 | £22,934 | £23,507 | £24,213 | £115,073 |
| Total Expenses | £16,589 | £16,633 | £16,700 | £16,768 | £16,849 | £83,539 |
| Profit Before Tax | £5,455 | £5,741 | £6,234 | £6,739 | £7,363 | £31,533 |
| Profit After Tax | £4,419 | £4,651 | £5,050 | £5,459 | £5,964 | £25,542 |
| Change In Property Value | £12,248 | £12,677 | £20,618 | £23,730 | £25,153 | £94,426 |
| Net Return | £16,667 | £17,327 | £25,668 | £29,188 | £31,118 | £119,968 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 23% | 26% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change