Detached
YO22
2 beds
1 bath
6 Endeavour Court, Captain Cooks Haven YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£7,969
↗ 14%After 5 Years
Change In Property Value
£48,556
↗ 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 | £10,248 | £10,402 | £10,662 | £10,928 | £11,256 | £53,496 |
| Total Expenses | £8,664 | £8,691 | £8,728 | £8,766 | £8,809 | £43,658 |
| Profit Before Tax | £1,584 | £1,711 | £1,934 | £2,163 | £2,447 | £9,838 |
| Profit After Tax | £1,283 | £1,386 | £1,566 | £1,752 | £1,982 | £7,969 |
| Change In Property Value | £6,298 | £6,519 | £10,602 | £12,202 | £12,934 | £48,556 |
| Net Return | £7,581 | £7,904 | £12,169 | £13,954 | £14,916 | £56,524 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| 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