Terraced
BT22
1 bed
1 bath
2 Seaview Avenue, Millisle, Newtownards BT22
Northern Ireland, Northern Ireland · BT22
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£7,019
↗ 25%After 5 Years
Change In Property Value
£17,864
↗ 20%After 5 Years
Return On Investment
89%
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 | £6,180 | £6,304 | £6,461 | £6,623 | £6,788 | £32,356 |
| Total Expenses | £4,687 | £4,711 | £4,737 | £4,764 | £4,791 | £23,690 |
| Profit Before Tax | £1,493 | £1,593 | £1,724 | £1,858 | £1,997 | £8,666 |
| Profit After Tax | £1,210 | £1,290 | £1,396 | £1,505 | £1,617 | £7,019 |
| Change In Property Value | £1,799 | £1,835 | £3,743 | £4,866 | £5,621 | £17,864 |
| Net Return | £3,009 | £3,125 | £5,140 | £6,372 | £7,238 | £24,883 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change