Terraced
DL13
2 beds
1 bath
Hood Street, St. Johns Chapel, Weardale DL13
North East, England · DL13
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,319
↗ 13%After 5 Years
Change In Property Value
£31,705
↗ 29%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,662 | £5,804 | £5,949 | £28,489 |
| Total Expenses | £4,589 | £4,610 | £4,628 | £4,653 | £4,678 | £23,157 |
| Profit Before Tax | £907 | £969 | £1,034 | £1,151 | £1,271 | £5,332 |
| Profit After Tax | £735 | £785 | £837 | £932 | £1,029 | £4,319 |
| Change In Property Value | £3,850 | £6,262 | £7,207 | £7,639 | £6,748 | £31,705 |
| Net Return | £4,585 | £7,047 | £8,044 | £8,571 | £7,777 | £36,024 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 13% | 21% | 24% | 25% | 23% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change