Semi Detached
NG7
4 beds
1 bath
Lace Street, Dunkirk NG7
East Midlands, England · NG7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£35,880
↗ 38%After 5 Years
Change In Property Value
£71,938
↗ 24%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £12,193 | £12,236 | £12,277 | £12,340 | £12,404 | £61,449 |
| Profit Before Tax | £8,208 | £8,470 | £8,740 | £9,202 | £9,676 | £44,296 |
| Profit After Tax | £6,648 | £6,861 | £7,079 | £7,454 | £7,838 | £35,880 |
| Change In Property Value | £7,500 | £12,300 | £17,589 | £20,243 | £14,305 | £71,938 |
| Net Return | £14,148 | £19,161 | £24,668 | £27,697 | £22,143 | £107,817 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 20% | 26% | 30% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change