Flat
BT22
3 beds
2 baths
66 Cloughey Road, Portavogie BT22
Northern Ireland, Northern Ireland · BT22
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£17,329
↗ 19%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
83%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,176 | £19,560 | £20,049 | £20,550 | £21,063 | £100,397 |
| Total Expenses | £15,622 | £15,706 | £15,798 | £15,892 | £15,986 | £79,004 |
| Profit Before Tax | £3,554 | £3,853 | £4,251 | £4,658 | £5,078 | £21,394 |
| Profit After Tax | £2,879 | £3,121 | £3,443 | £3,773 | £4,113 | £17,329 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £8,779 | £9,139 | £15,720 | £19,733 | £22,546 | £75,917 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change