Detached
DH5
3 beds
0 baths
Houghton Le Spring, Tyne And Wear DH5
North East, England · DH5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£10,120
↗ 38%After 5 Years
Change In Property Value
£22,935
↗ 27%After 5 Years
Return On Investment
125%
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 | £6,804 | £6,906 | £7,079 | £7,256 | £7,473 | £35,518 |
| Total Expenses | £4,553 | £4,574 | £4,602 | £4,631 | £4,664 | £23,024 |
| Profit Before Tax | £2,251 | £2,332 | £2,476 | £2,625 | £2,810 | £12,493 |
| Profit After Tax | £1,823 | £1,889 | £2,006 | £2,126 | £2,276 | £10,120 |
| Change In Property Value | £2,975 | £3,079 | £5,008 | £5,764 | £6,110 | £22,935 |
| Net Return | £4,798 | £4,968 | £7,014 | £7,890 | £8,385 | £33,055 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change