Detached DN20 3 beds 2 baths

Sheep Dyke Lane, Bonby, Brigg DN20

Yorkshire and The Humber, England · DN20

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£8,532

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£70,155

↗ 27%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,332	£14,691	£15,131	£71,913
Total Expenses	£12,193	£12,225	£12,271	£12,318	£12,372	£61,380
Profit Before Tax	£1,583	£1,757	£2,061	£2,373	£2,759	£10,533
Profit After Tax	£1,282	£1,423	£1,670	£1,922	£2,235	£8,532
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£10,382	£10,842	£16,988	£19,552	£20,923	£78,687
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	14%	21%	25%	26%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change