Detached
TS13
2 beds
1 bath
April Cottage, Port Mulgrave TS13
North East, England · TS13
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,240
↗ 28%After 5 Years
Change In Property Value
£51,882
↗ 29%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £7,372 | £7,400 | £7,427 | £7,465 | £7,504 | £37,168 |
| Profit Before Tax | £3,429 | £3,562 | £3,700 | £3,939 | £4,185 | £18,815 |
| Profit After Tax | £2,777 | £2,885 | £2,997 | £3,191 | £3,390 | £15,240 |
| Change In Property Value | £6,300 | £10,247 | £11,793 | £12,500 | £11,042 | £51,882 |
| Net Return | £9,077 | £13,132 | £14,789 | £15,691 | £14,432 | £67,121 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 26% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change