Terraced DE56 2 beds 1 bath

Over Lane, Belper DE56

East Midlands, England · DE56

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,798

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£43,163

↗ 24%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£7,228	£7,254	£7,279	£7,313	£7,348	£36,422
Profit Before Tax	£2,133	£2,246	£2,364	£2,571	£2,783	£12,097
Profit After Tax	£1,727	£1,820	£1,915	£2,082	£2,254	£9,798
Change In Property Value	£4,500	£7,380	£10,553	£12,146	£8,583	£43,163
Net Return	£6,227	£9,200	£12,469	£14,228	£10,837	£52,961
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	17%	23%	26%	20%	96%

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