Terraced
DE45
2 beds
1 bath
Slaneys Row, Main Street, Youlgrave DE45
East Midlands, England · DE45
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£11,359
↗ 12%After 5 Years
Change In Property Value
£74,336
↗ 24%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £11,900 | £11,934 | £11,966 | £12,013 | £12,061 | £59,873 |
| Profit Before Tax | £2,356 | £2,536 | £2,721 | £3,041 | £3,369 | £14,024 |
| Profit After Tax | £1,908 | £2,054 | £2,204 | £2,463 | £2,729 | £11,359 |
| Change In Property Value | £7,750 | £12,710 | £18,175 | £20,918 | £14,782 | £74,336 |
| Net Return | £9,658 | £14,764 | £20,379 | £23,381 | £17,511 | £85,695 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 15% | 21% | 24% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change