Detached DN20 3 beds 2 baths

Sheep Dyke Lane, Bonby, Brigg DN20

Yorkshire and The Humber, England · DN20

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£16,061

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£74,940

↗ 29%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,192	£14,547	£14,911	£71,409
Total Expenses	£10,243	£10,276	£10,307	£10,353	£10,400	£51,581
Profit Before Tax	£3,533	£3,706	£3,885	£4,194	£4,510	£19,828
Profit After Tax	£2,862	£3,002	£3,147	£3,397	£3,653	£16,061
Change In Property Value	£9,100	£14,801	£17,034	£18,056	£15,950	£74,940
Net Return	£11,962	£17,803	£20,181	£21,453	£19,603	£91,001
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	22%	25%	27%	25%	114%

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