Terraced
DL2
2 beds
2 baths
Main Road, Gainford, Darlington DL2
North East, England · DL2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£4,125
↗ 13%After 5 Years
Change In Property Value
£28,823
↗ 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 | £5,100 | £5,176 | £5,254 | £5,386 | £5,520 | £26,436 |
| Total Expenses | £4,228 | £4,248 | £4,266 | £4,289 | £4,313 | £21,343 |
| Profit Before Tax | £873 | £929 | £988 | £1,096 | £1,207 | £5,093 |
| Profit After Tax | £707 | £752 | £801 | £888 | £977 | £4,125 |
| Change In Property Value | £3,500 | £5,693 | £6,552 | £6,945 | £6,134 | £28,823 |
| Net Return | £4,207 | £6,445 | £7,352 | £7,833 | £7,112 | £32,948 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 14% | 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