Terraced
DE4
1 bed
1 bath
The Hill, Cromford DE4
East Midlands, England · DE4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£7,202
↗ 14%After 5 Years
Change In Property Value
£40,765
↗ 24%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,328 | £8,453 | £8,580 | £8,794 | £9,014 | £43,169 |
| Total Expenses | £6,803 | £6,828 | £6,850 | £6,882 | £6,915 | £34,278 |
| Profit Before Tax | £1,525 | £1,625 | £1,729 | £1,912 | £2,099 | £8,891 |
| Profit After Tax | £1,236 | £1,317 | £1,401 | £1,549 | £1,700 | £7,202 |
| Change In Property Value | £4,250 | £6,970 | £9,967 | £11,471 | £8,106 | £40,765 |
| Net Return | £5,486 | £8,287 | £11,368 | £13,020 | £9,807 | £47,966 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 16% | 22% | 25% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change