Detached TS13 3 beds 2 baths

Petch's Cottages, Liverton Village TS13

North East, England · TS13

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£15,473

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£70,155

↗ 27%After 5 Years

Return On Investment

108%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,376	£12,410	£12,461	£12,512	£12,573	£62,332
Profit Before Tax	£3,225	£3,424	£3,769	£4,123	£4,562	£19,102
Profit After Tax	£2,612	£2,773	£3,053	£3,340	£3,695	£15,473
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£11,712	£12,192	£18,372	£20,970	£22,383	£85,628
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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