Detached
DN10
3 beds
1 bath
Church Street, Bawtry, Doncaster DN10
Yorkshire and The Humber, England · DN10
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£11,314
↗ 17%After 5 Years
Change In Property Value
£61,970
↗ 29%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,968 | £11,133 | £11,300 | £11,582 | £11,872 | £56,854 |
| Total Expenses | £8,514 | £8,543 | £8,570 | £8,609 | £8,649 | £42,886 |
| Profit Before Tax | £2,454 | £2,589 | £2,729 | £2,973 | £3,223 | £13,968 |
| Profit After Tax | £1,987 | £2,097 | £2,211 | £2,408 | £2,611 | £11,314 |
| Change In Property Value | £7,525 | £12,239 | £14,086 | £14,931 | £13,189 | £61,970 |
| Net Return | £9,512 | £14,336 | £16,296 | £17,339 | £15,800 | £73,284 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 15% | 22% | 25% | 26% | 24% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change