Detached
DN19
2 beds
1 bath
Chapel Street, Goxhill DN19
Yorkshire and The Humber, England · DN19
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,907
↗ 7%After 5 Years
Change In Property Value
£36,427
↗ 27%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £6,558 | £6,580 | £6,609 | £6,638 | £6,671 | £33,056 |
| Profit Before Tax | £462 | £545 | £695 | £848 | £1,040 | £3,589 |
| Profit After Tax | £374 | £442 | £563 | £687 | £842 | £2,907 |
| Change In Property Value | £4,725 | £4,890 | £7,954 | £9,154 | £9,703 | £36,427 |
| Net Return | £5,099 | £5,332 | £8,517 | £9,841 | £10,545 | £39,334 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 25% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change