Detached YO22 2 beds 1 bath

Brig Garth, Robin Hoods Bay, Whitby YO22

Yorkshire and The Humber, England · YO22

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£13,876

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£76,901

↗ 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	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£13,431	£13,467	£13,519	£13,572	£13,635	£67,623
Profit Before Tax	£2,805	£3,013	£3,373	£3,742	£4,199	£17,131
Profit After Tax	£2,272	£2,440	£2,732	£3,031	£3,401	£13,876
Change In Property Value	£9,975	£10,324	£16,791	£19,325	£20,485	£76,901
Net Return	£12,247	£12,764	£19,523	£22,356	£23,886	£90,777
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	14%	22%	25%	27%	103%

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