Terraced 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

£11,314

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£56,664

↗ 27%After 5 Years

Return On Investment

106%

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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£10,071	£10,101	£10,144	£10,187	£10,237	£50,740
Profit Before Tax	£2,325	£2,480	£2,753	£3,032	£3,378	£13,968
Profit After Tax	£1,883	£2,009	£2,230	£2,456	£2,736	£11,314
Change In Property Value	£7,350	£7,607	£12,373	£14,240	£15,094	£56,664
Net Return	£9,233	£9,616	£14,602	£16,696	£17,831	£67,978
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

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