Terraced
DE4
2 beds
1 bath
The Hill, Cromford DE4
East Midlands, England · DE4
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£9,125
↗ 15%After 5 Years
Change In Property Value
£49,157
↗ 24%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,044 | £10,195 | £10,348 | £10,606 | £10,871 | £52,064 |
| Total Expenses | £8,100 | £8,128 | £8,153 | £8,190 | £8,227 | £40,798 |
| Profit Before Tax | £1,944 | £2,067 | £2,194 | £2,417 | £2,645 | £11,266 |
| Profit After Tax | £1,574 | £1,674 | £1,777 | £1,957 | £2,142 | £9,125 |
| Change In Property Value | £5,125 | £8,405 | £12,019 | £13,833 | £9,775 | £49,157 |
| Net Return | £6,699 | £10,079 | £13,796 | £15,790 | £11,917 | £58,283 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 11% | 16% | 22% | 25% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change