Detached
DN9
2 beds
1 bath
Carrhouse Road, Carrhouse, Belton DN9
Yorkshire and The Humber, England · DN9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£4,059
↗ 9%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £7,247 | £7,270 | £7,301 | £7,333 | £7,369 | £36,520 |
| Profit Before Tax | £709 | £805 | £976 | £1,151 | £1,370 | £5,011 |
| Profit After Tax | £574 | £652 | £791 | £933 | £1,109 | £4,059 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £5,824 | £6,086 | £9,628 | £11,104 | £11,891 | £44,533 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change