Flat TS9 3 beds 2 baths

Dromonby Grange Farm, Middlesbrough, Cleveland TS9

North East, England · TS9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£44,032

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£94,440

↗ 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	£28,572	£29,001	£29,726	£30,469	£31,383	£149,150
Total Expenses	£18,743	£18,832	£18,948	£19,066	£19,200	£94,789
Profit Before Tax	£9,829	£10,168	£10,778	£11,403	£12,183	£54,360
Profit After Tax	£7,961	£8,236	£8,730	£9,236	£9,868	£44,032
Change In Property Value	£12,250	£12,679	£20,621	£23,733	£25,157	£94,440
Net Return	£20,211	£20,915	£29,351	£32,969	£35,025	£138,472
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
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