Detached
DE6
1 bed
1 bath
Main Street, Hognaston DE6
East Midlands, England · DE6
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£2,304
↗ 10%After 5 Years
Change In Property Value
£17,984
↗ 24%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,870 | £3,966 | £4,065 | £19,470 |
| Total Expenses | £3,289 | £3,307 | £3,323 | £3,343 | £3,364 | £16,625 |
| Profit Before Tax | £467 | £505 | £547 | £623 | £702 | £2,845 |
| Profit After Tax | £378 | £409 | £443 | £505 | £569 | £2,304 |
| Change In Property Value | £1,875 | £3,075 | £4,397 | £5,061 | £3,576 | £17,984 |
| Net Return | £2,253 | £3,484 | £4,840 | £5,566 | £4,145 | £20,289 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 15% | 21% | 24% | 18% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change