Terraced
TS21
2 beds
1 bath
East Parade, Sedgefield, Stockton-On-Tees TS21
North East, England · TS21
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£17,362
↗ 27%After 5 Years
Change In Property Value
£60,529
↗ 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 | £12,396 | £12,582 | £12,771 | £13,090 | £13,417 | £64,256 |
| Total Expenses | £8,496 | £8,527 | £8,557 | £8,599 | £8,642 | £42,822 |
| Profit Before Tax | £3,900 | £4,054 | £4,214 | £4,491 | £4,775 | £21,434 |
| Profit After Tax | £3,159 | £3,284 | £3,413 | £3,638 | £3,868 | £17,362 |
| Change In Property Value | £7,350 | £11,954 | £13,758 | £14,584 | £12,882 | £60,529 |
| Net Return | £10,509 | £15,238 | £17,172 | £18,221 | £16,750 | £77,890 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 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