Detached
BT21
2 beds
1 bath
Killaughey Road, Donaghadee BT21
Northern Ireland, Northern Ireland · BT21
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£16,586
↗ 34%After 5 Years
Change In Property Value
£44,135
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,600 | £10,812 | £11,082 | £11,359 | £54,245 |
| Total Expenses | £6,686 | £6,719 | £6,750 | £6,788 | £6,826 | £33,769 |
| Profit Before Tax | £3,706 | £3,881 | £4,062 | £4,294 | £4,533 | £20,476 |
| Profit After Tax | £3,002 | £3,144 | £3,290 | £3,478 | £3,672 | £16,586 |
| Change In Property Value | £4,799 | £8,237 | £10,379 | £11,002 | £9,718 | £44,135 |
| Net Return | £7,801 | £11,381 | £13,669 | £14,480 | £13,390 | £60,721 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 23% | 28% | 30% | 27% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change