Terraced DH7 2 beds 1 bath

Albert Terrace, Esh Winning, Durham DH7

North East, England · DH7

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£8,374

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£18,888

↗ 27%After 5 Years

Return On Investment

124%

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	£5,712	£5,798	£5,943	£6,091	£6,274	£29,817
Total Expenses	£3,848	£3,869	£3,894	£3,920	£3,949	£19,479
Profit Before Tax	£1,864	£1,929	£2,049	£2,172	£2,325	£10,339
Profit After Tax	£1,509	£1,563	£1,660	£1,759	£1,884	£8,374
Change In Property Value	£2,450	£2,536	£4,124	£4,747	£5,031	£18,888
Net Return	£3,959	£4,098	£5,784	£6,506	£6,915	£27,262
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	18%	19%	26%	30%	31%	124%

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