Detached
DN21
2 beds
1 bath
Sands Lane, Scotter, Gainsborough, Lincs DN21
Yorkshire and The Humber, England · DN21
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,467
↗ 17%After 5 Years
Change In Property Value
£41,794
↗ 29%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,649 | £7,764 | £7,958 | £8,157 | £39,064 |
| Total Expenses | £5,919 | £5,943 | £5,965 | £5,994 | £6,025 | £29,846 |
| Profit Before Tax | £1,617 | £1,706 | £1,799 | £1,963 | £2,132 | £9,218 |
| Profit After Tax | £1,310 | £1,382 | £1,457 | £1,590 | £1,727 | £7,467 |
| Change In Property Value | £5,075 | £8,254 | £9,500 | £10,070 | £8,895 | £41,794 |
| Net Return | £6,385 | £9,636 | £10,957 | £11,660 | £10,622 | £49,260 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 24% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change