Terraced DL12 2 beds 2 baths

Queen Street, Barnard Castle DL12

North East, England · DL12

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,052

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

96%

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	£9,432	£9,573	£9,813	£10,058	£10,360	£49,236
Total Expenses	£8,783	£8,809	£8,843	£8,879	£8,920	£44,234
Profit Before Tax	£649	£765	£969	£1,179	£1,440	£5,002
Profit After Tax	£526	£619	£785	£955	£1,167	£4,052
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£7,001	£7,321	£11,685	£13,500	£14,464	£53,970
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	26%	96%

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