Detached
TS27
5 beds
3 baths
The White House, Durham, 4 TS27
North East, England · TS27
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£83,626
↗ 20%After 5 Years
Change In Property Value
£323,794
↗ 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 | £73,200 | £74,298 | £76,155 | £78,059 | £80,401 | £382,114 |
| Total Expenses | £55,430 | £55,551 | £55,748 | £55,949 | £56,194 | £278,872 |
| Profit Before Tax | £17,770 | £18,747 | £20,408 | £22,110 | £24,207 | £103,242 |
| Profit After Tax | £14,394 | £15,185 | £16,530 | £17,909 | £19,608 | £83,626 |
| Change In Property Value | £42,000 | £43,470 | £70,701 | £81,370 | £86,252 | £323,794 |
| Net Return | £56,394 | £58,655 | £87,231 | £99,280 | £105,860 | £407,419 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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