Detached
YO22
3 beds
2 baths
Stainsacre, Whitby YO22
Yorkshire and The Humber, England · YO22
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,125
↗ 16%After 5 Years
Change In Property Value
£87,694
↗ 27%After 5 Years
Return On Investment
102%
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 | £18,516 | £18,794 | £19,264 | £19,745 | £20,338 | £96,656 |
| Total Expenses | £15,246 | £15,285 | £15,343 | £15,402 | £15,472 | £76,748 |
| Profit Before Tax | £3,270 | £3,508 | £3,921 | £4,343 | £4,866 | £19,908 |
| Profit After Tax | £2,649 | £2,842 | £3,176 | £3,518 | £3,941 | £16,125 |
| Change In Property Value | £11,375 | £11,773 | £19,148 | £22,038 | £23,360 | £87,694 |
| Net Return | £14,024 | £14,615 | £22,324 | £25,556 | £27,301 | £103,819 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change