Detached
DN9
2 beds
1 bath
Carrhouse Road, Carrhouse, Belton DN9
Yorkshire and The Humber, England · DN9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,402
↗ 18%After 5 Years
Change In Property Value
£43,235
↗ 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 | £7,956 | £8,075 | £8,196 | £8,401 | £8,611 | £41,241 |
| Total Expenses | £6,122 | £6,146 | £6,169 | £6,200 | £6,231 | £30,868 |
| Profit Before Tax | £1,834 | £1,929 | £2,028 | £2,202 | £2,380 | £10,373 |
| Profit After Tax | £1,486 | £1,563 | £1,643 | £1,783 | £1,928 | £8,402 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £6,736 | £10,101 | £11,470 | £12,200 | £11,130 | £51,637 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 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