Flat TS21 2 beds 1 bath

East Parade, Sedgefield, Stockton-On-Tees TS21

North East, England · TS21

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£23,054

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£56,664

↗ 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	£17,148	£17,405	£17,840	£18,286	£18,835	£89,515
Total Expenses	£12,047	£12,118	£12,205	£12,293	£12,391	£61,054
Profit Before Tax	£5,101	£5,287	£5,636	£5,993	£6,444	£28,461
Profit After Tax	£4,132	£4,282	£4,565	£4,854	£5,220	£23,054
Change In Property Value	£7,350	£7,607	£12,373	£14,240	£15,094	£56,664
Net Return	£11,482	£11,890	£16,937	£19,094	£20,314	£79,718
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

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