Terraced BT22 1 bed 1 bath

52 High Street, Ballyhalbert, Newtownards BT22

Northern Ireland, Northern Ireland · BT22

Initial Investment

First Year

£21,985First Year

Profit From Rental Income

After 5 Years

£4,004

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£13,892

↗ 20%After 5 Years

Return On Investment

81%

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	£4,548	£4,639	£4,755	£4,874	£4,996	£23,811
Total Expenses	£3,730	£3,751	£3,773	£3,796	£3,819	£18,868
Profit Before Tax	£818	£888	£982	£1,078	£1,177	£4,943
Profit After Tax	£663	£720	£795	£873	£953	£4,004
Change In Property Value	£1,399	£1,427	£2,911	£3,784	£4,371	£13,892
Net Return	£2,062	£2,147	£3,706	£4,657	£5,324	£17,896
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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