Detached DN21 2 beds 1 bath

Sands Lane, Scotter, Gainsborough, Lincs DN21

Yorkshire and The Humber, England · DN21

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£3,264

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,125

↗ 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	£7,536	£7,649	£7,840	£8,036	£8,277	£39,339
Total Expenses	£7,006	£7,029	£7,059	£7,090	£7,124	£35,309
Profit Before Tax	£530	£620	£781	£947	£1,153	£4,030
Profit After Tax	£429	£502	£633	£767	£934	£3,264
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£5,504	£5,755	£9,176	£10,599	£11,356	£42,389
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	26%	95%

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