Semi Detached
DL14
2 beds
1 bath
South Road, High Etherley, Bishop Auckland DL14
North East, England · DL14
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£3,438
↗ 15%After 5 Years
Change In Property Value
£21,617
↗ 29%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,056 | £4,117 | £4,179 | £4,283 | £4,390 | £21,025 |
| Total Expenses | £3,319 | £3,337 | £3,354 | £3,375 | £3,396 | £16,780 |
| Profit Before Tax | £737 | £780 | £825 | £908 | £994 | £4,244 |
| Profit After Tax | £597 | £631 | £668 | £736 | £805 | £3,438 |
| Change In Property Value | £2,625 | £4,269 | £4,914 | £5,208 | £4,601 | £21,617 |
| Net Return | £3,222 | £4,901 | £5,582 | £5,944 | £5,406 | £25,055 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 14% | 21% | 24% | 25% | 23% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change