Detached DE4 3 beds 1 bath

East Bank, Winster, Matlock, Derbyshire DE4

East Midlands, England · DE4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£17,631

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£86,325

↗ 24%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£13,847	£13,886	£13,923	£13,979	£14,036	£69,671
Profit Before Tax	£3,793	£4,019	£4,250	£4,649	£5,057	£21,767
Profit After Tax	£3,072	£3,255	£3,443	£3,765	£4,096	£17,631
Change In Property Value	£9,000	£14,760	£21,107	£24,292	£17,166	£86,325
Net Return	£12,072	£18,015	£24,549	£28,057	£21,263	£103,957
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	16%	21%	25%	19%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change