Detached
DN33
2 beds
1 bath
Scartho Road, Grimsby DN33
Yorkshire and The Humber, England · DN33
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,223
↗ 16%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,644 | £7,759 | £7,875 | £8,072 | £8,274 | £39,623 |
| Total Expenses | £6,091 | £6,115 | £6,137 | £6,167 | £6,197 | £30,706 |
| Profit Before Tax | £1,553 | £1,644 | £1,739 | £1,905 | £2,076 | £8,917 |
| Profit After Tax | £1,258 | £1,332 | £1,408 | £1,543 | £1,682 | £7,223 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £6,508 | £9,870 | £11,236 | £11,960 | £10,883 | £50,458 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 21% | 24% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change