Terraced TS24 2 beds 1 bath

Marine Drive, Hartlepool, County Durham TS24

North East, England · TS24

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£9,937

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,029

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£5,272	£5,296	£5,317	£5,347	£5,378	£26,609
Profit Before Tax	£2,228	£2,317	£2,409	£2,573	£2,740	£12,267
Profit After Tax	£1,805	£1,877	£1,952	£2,084	£2,220	£9,937
Change In Property Value	£4,375	£7,116	£8,189	£8,681	£7,668	£36,029
Net Return	£6,180	£8,992	£10,141	£10,765	£9,888	£45,966
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change