Terraced
DN33
3 beds
1 bath
Withern Road, Grimsby, Lincolnshire DN33
Yorkshire and The Humber, England · DN33
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,893
↗ 5%After 5 Years
Change In Property Value
£32,379
↗ 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 | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £5,873 | £5,894 | £5,920 | £5,947 | £5,977 | £29,611 |
| Profit Before Tax | £247 | £318 | £447 | £579 | £745 | £2,337 |
| Profit After Tax | £200 | £258 | £362 | £469 | £603 | £1,893 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £4,400 | £4,605 | £7,432 | £8,606 | £9,229 | £34,272 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 12% | 12% | 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