Terraced
DL12
2 beds
2 baths
Queen Street, Barnard Castle DL12
North East, England · DL12
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£9,419
↗ 17%After 5 Years
Change In Property Value
£53,323
↗ 29%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,432 | £9,573 | £9,717 | £9,960 | £10,209 | £48,892 |
| Total Expenses | £7,396 | £7,422 | £7,447 | £7,482 | £7,517 | £37,263 |
| Profit Before Tax | £2,036 | £2,151 | £2,270 | £2,478 | £2,692 | £11,628 |
| Profit After Tax | £1,650 | £1,743 | £1,839 | £2,008 | £2,180 | £9,419 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £8,125 | £12,274 | £13,959 | £14,855 | £13,529 | £62,742 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change