Detached
TS21
6 beds
2 baths
Sedgefield House, West End, Sedgefield, Country Durham TS21
North East, England · TS21
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£48,198
↗ 16%After 5 Years
Change In Property Value
£241,496
↗ 27%After 5 Years
Return On Investment
96%
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 | £51,012 | £51,777 | £53,072 | £54,398 | £56,030 | £266,290 |
| Total Expenses | £41,110 | £41,198 | £41,339 | £41,482 | £41,656 | £206,785 |
| Profit Before Tax | £9,902 | £10,579 | £11,733 | £12,916 | £14,374 | £59,504 |
| Profit After Tax | £8,020 | £8,569 | £9,504 | £10,462 | £11,643 | £48,198 |
| Change In Property Value | £31,325 | £32,421 | £52,731 | £60,689 | £64,330 | £241,496 |
| Net Return | £39,345 | £40,990 | £62,235 | £71,151 | £75,973 | £289,694 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 14% | 21% | 24% | 25% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change