Detached
DE56
2 beds
1 bath
New Road, Heage, Belper DE56
East Midlands, England · DE56
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£7,166
↗ 17%After 5 Years
Change In Property Value
£33,571
↗ 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 | £7,284 | £7,393 | £7,504 | £7,692 | £7,884 | £37,757 |
| Total Expenses | £5,733 | £5,756 | £5,778 | £5,807 | £5,837 | £28,911 |
| Profit Before Tax | £1,551 | £1,637 | £1,726 | £1,885 | £2,047 | £8,847 |
| Profit After Tax | £1,256 | £1,326 | £1,398 | £1,527 | £1,658 | £7,166 |
| Change In Property Value | £3,500 | £5,740 | £8,208 | £9,447 | £6,676 | £33,571 |
| Net Return | £4,756 | £7,066 | £9,607 | £10,974 | £8,334 | £40,737 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 16% | 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