Terraced
DH7
2 beds
1 bath
Church View, Lanchester DH7
North East, England · DH7
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,600
↗ 19%After 5 Years
Change In Property Value
£41,794
↗ 29%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £5,949 | £5,973 | £5,995 | £6,026 | £6,057 | £30,001 |
| Profit Before Tax | £1,887 | £1,980 | £2,077 | £2,249 | £2,424 | £10,618 |
| Profit After Tax | £1,528 | £1,604 | £1,683 | £1,821 | £1,964 | £8,600 |
| Change In Property Value | £5,075 | £8,254 | £9,500 | £10,070 | £8,895 | £41,794 |
| Net Return | £6,603 | £9,858 | £11,182 | £11,891 | £10,858 | £50,394 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 24% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change