Detached
DE6
4 beds
2 baths
Church View, Clifton, Ashbourne DE6
East Midlands, England · DE6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£27,185
↗ 17%After 5 Years
Change In Property Value
£119,896
↗ 24%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,996 | £25,371 | £25,752 | £26,395 | £27,055 | £129,569 |
| Total Expenses | £19,087 | £19,137 | £19,185 | £19,260 | £19,337 | £96,007 |
| Profit Before Tax | £5,909 | £6,234 | £6,566 | £7,135 | £7,718 | £33,562 |
| Profit After Tax | £4,786 | £5,049 | £5,319 | £5,779 | £6,252 | £27,185 |
| Change In Property Value | £12,500 | £20,500 | £29,315 | £33,739 | £23,842 | £119,896 |
| Net Return | £17,286 | £25,549 | £34,634 | £39,518 | £30,094 | £147,081 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 16% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change