Detached DE75 2 beds 1 bath

Ilkeston Road, Heanor DE75

East Midlands, England · DE75

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,354

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,152

↗ 24%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,843	£12,140	£12,443	£59,591
Total Expenses	£9,050	£9,080	£9,107	£9,147	£9,188	£45,573
Profit Before Tax	£2,446	£2,589	£2,736	£2,992	£3,255	£14,018
Profit After Tax	£1,981	£2,097	£2,216	£2,424	£2,636	£11,354
Change In Property Value	£5,750	£9,430	£13,485	£15,520	£10,967	£55,152
Net Return	£7,731	£11,527	£15,701	£17,944	£13,604	£66,507
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	16%	22%	26%	19%	95%

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