Detached
DE56
2 beds
1 bath
Horsley Road, Kilburn, Belper DE56
East Midlands, England · DE56
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,813
↗ 17%After 5 Years
Change In Property Value
£35,969
↗ 24%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £6,106 | £6,130 | £6,153 | £6,183 | £6,214 | £30,787 |
| Profit Before Tax | £1,694 | £1,787 | £1,883 | £2,054 | £2,228 | £9,645 |
| Profit After Tax | £1,372 | £1,447 | £1,525 | £1,663 | £1,805 | £7,813 |
| Change In Property Value | £3,750 | £6,150 | £8,795 | £10,122 | £7,153 | £35,969 |
| Net Return | £5,122 | £7,597 | £10,320 | £11,785 | £8,957 | £43,781 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 17% | 22% | 26% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change