Detached
DH5
3 beds
0 baths
Houghton Le Spring, Tyne And Wear DH5
North East, England · DH5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£3,178
↗ 12%After 5 Years
Change In Property Value
£24,500
↗ 29%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,332 | £4,397 | £4,463 | £4,575 | £4,689 | £22,455 |
| Total Expenses | £3,668 | £3,687 | £3,704 | £3,726 | £3,748 | £18,532 |
| Profit Before Tax | £664 | £710 | £759 | £849 | £941 | £3,923 |
| Profit After Tax | £538 | £575 | £615 | £688 | £762 | £3,178 |
| Change In Property Value | £2,975 | £4,839 | £5,569 | £5,903 | £5,214 | £24,500 |
| Net Return | £3,513 | £5,414 | £6,184 | £6,591 | £5,977 | £27,677 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change