Detached
DN5
1 bed
0 baths
Owston Lane, Carcroft DN5
Yorkshire and The Humber, England · DN5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£6,721
↗ 10%After 5 Years
Change In Property Value
£58,013
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £10,170 | £10,199 | £10,238 | £10,279 | £10,326 | £51,212 |
| Profit Before Tax | £1,230 | £1,372 | £1,622 | £1,878 | £2,195 | £8,297 |
| Profit After Tax | £996 | £1,112 | £1,314 | £1,521 | £1,778 | £6,721 |
| Change In Property Value | £7,525 | £7,788 | £12,667 | £14,579 | £15,454 | £58,013 |
| Net Return | £8,521 | £8,900 | £13,981 | £16,100 | £17,232 | £64,734 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 26% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change