Detached
DE6
2 beds
1 bath
Main Road, Ashbourne DE6
East Midlands, England · DE6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£9,039
↗ 16%After 5 Years
Change In Property Value
£45,561
↗ 24%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,504 | £9,647 | £9,791 | £10,036 | £10,287 | £49,265 |
| Total Expenses | £7,564 | £7,590 | £7,615 | £7,650 | £7,686 | £38,105 |
| Profit Before Tax | £1,940 | £2,056 | £2,176 | £2,386 | £2,601 | £11,160 |
| Profit After Tax | £1,572 | £1,665 | £1,763 | £1,933 | £2,107 | £9,039 |
| Change In Property Value | £4,750 | £7,790 | £11,140 | £12,821 | £9,060 | £45,561 |
| Net Return | £6,322 | £9,455 | £12,902 | £14,753 | £11,167 | £54,600 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 16% | 22% | 25% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change