Terraced
BT22
1 bed
1 bath
2 Seaview Avenue, Millisle, Newtownards BT22
Northern Ireland, Northern Ireland · BT22
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£9,564
↗ 31%After 5 Years
Change In Property Value
£27,579
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,492 | £6,622 | £6,754 | £6,923 | £7,096 | £33,887 |
| Total Expenses | £4,365 | £4,391 | £4,414 | £4,441 | £4,469 | £22,081 |
| Profit Before Tax | £2,127 | £2,231 | £2,340 | £2,482 | £2,627 | £11,807 |
| Profit After Tax | £1,723 | £1,807 | £1,896 | £2,010 | £2,128 | £9,564 |
| Change In Property Value | £2,999 | £5,147 | £6,486 | £6,875 | £6,073 | £27,579 |
| Net Return | £4,721 | £6,955 | £8,381 | £8,885 | £8,201 | £37,143 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 22% | 27% | 29% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change