Semi Detached
DL13
3 beds
2 baths
Satley, Bishop Auckland DL13
North East, England · DL13
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£9,595
↗ 16%After 5 Years
Change In Property Value
£57,646
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £7,935 | £7,962 | £7,988 | £8,024 | £8,061 | £39,969 |
| Profit Before Tax | £2,061 | £2,184 | £2,311 | £2,532 | £2,759 | £11,846 |
| Profit After Tax | £1,670 | £1,769 | £1,872 | £2,051 | £2,235 | £9,595 |
| Change In Property Value | £7,000 | £11,385 | £13,103 | £13,889 | £12,269 | £57,646 |
| Net Return | £8,670 | £13,154 | £14,975 | £15,940 | £14,503 | £67,242 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change