Terraced
DN21
2 beds
1 bath
Hill Road, Springthorpe, Gainsborough, Lincolnshire DN21
Yorkshire and The Humber, England · DN21
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£1,993
↗ 6%After 5 Years
Change In Property Value
£29,681
↗ 27%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,724 | £5,810 | £5,955 | £6,104 | £6,287 | £29,880 |
| Total Expenses | £5,437 | £5,457 | £5,482 | £5,508 | £5,537 | £27,420 |
| Profit Before Tax | £287 | £353 | £473 | £596 | £750 | £2,460 |
| Profit After Tax | £233 | £286 | £383 | £483 | £608 | £1,993 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £4,083 | £4,271 | £6,864 | £7,942 | £8,514 | £31,674 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 12% | 13% | 20% | 23% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change