Detached
DE73
5 beds
3 baths
Derby Road, Swarkestone, Derby DE73
East Midlands, England · DE73
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£47,737
↗ 17%After 5 Years
Change In Property Value
£203,823
↗ 24%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,504 | £43,142 | £43,789 | £44,883 | £46,005 | £220,323 |
| Total Expenses | £32,099 | £32,175 | £32,250 | £32,370 | £32,493 | £161,388 |
| Profit Before Tax | £10,405 | £10,966 | £11,538 | £12,513 | £13,512 | £58,935 |
| Profit After Tax | £8,428 | £8,883 | £9,346 | £10,136 | £10,945 | £47,737 |
| Change In Property Value | £21,250 | £34,850 | £49,836 | £57,356 | £40,532 | £203,823 |
| Net Return | £29,678 | £43,733 | £59,182 | £67,492 | £51,477 | £251,560 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 15% | 21% | 24% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change