Flat
DE1
2 beds
1 bath
Etruria Gardens, Derby DE1
East Midlands, England · DE1
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£9,172
↗ 39%After 5 Years
Change In Property Value
£16,643
↗ 22%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £5,756 | £5,813 | £5,876 | £5,940 | £6,008 | £29,393 |
| Profit Before Tax | £2,044 | £2,104 | £2,239 | £2,378 | £2,559 | £11,324 |
| Profit After Tax | £1,656 | £1,704 | £1,813 | £1,926 | £2,073 | £9,172 |
| Change In Property Value | £1,875 | £1,922 | £3,152 | £4,507 | £5,187 | £16,643 |
| Net Return | £3,531 | £3,626 | £4,965 | £6,433 | £7,261 | £25,816 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 15% | 15% | 21% | 27% | 31% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change