Detached
TS13
3 beds
2 baths
Petch's Cottages, Liverton Village TS13
North East, England · TS13
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£16,488
↗ 19%After 5 Years
Change In Property Value
£74,203
↗ 27%After 5 Years
Return On Investment
107%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £13,061 | £13,097 | £13,149 | £13,203 | £13,267 | £65,777 |
| Profit Before Tax | £3,439 | £3,651 | £4,017 | £4,392 | £4,856 | £20,355 |
| Profit After Tax | £2,786 | £2,957 | £3,254 | £3,557 | £3,934 | £16,488 |
| Change In Property Value | £9,625 | £9,962 | £16,202 | £18,647 | £19,766 | £74,203 |
| Net Return | £12,411 | £12,919 | £19,456 | £22,205 | £23,700 | £90,690 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change