Detached
DE4
1 bed
1 bath
East Bank, Winster DE4
East Midlands, England · DE4
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£10,467
↗ 15%After 5 Years
Change In Property Value
£55,032
↗ 24%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,244 | £11,413 | £11,584 | £11,873 | £12,170 | £58,284 |
| Total Expenses | £9,009 | £9,038 | £9,065 | £9,105 | £9,145 | £45,362 |
| Profit Before Tax | £2,235 | £2,375 | £2,519 | £2,769 | £3,025 | £12,923 |
| Profit After Tax | £1,811 | £1,924 | £2,040 | £2,243 | £2,450 | £10,467 |
| Change In Property Value | £5,738 | £9,410 | £13,456 | £15,486 | £10,944 | £55,032 |
| Net Return | £7,548 | £11,333 | £15,496 | £17,729 | £13,394 | £65,500 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 16% | 22% | 25% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change