Terraced
DE11
2 beds
1 bath
Ticknall Road, Hartshorne DE11
East Midlands, England · DE11
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,059
↗ 28%After 5 Years
Change In Property Value
£31,067
↗ 22%After 5 Years
Return On Investment
100%
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 | £9,636 | £9,781 | £10,025 | £10,276 | £10,584 | £50,301 |
| Total Expenses | £7,018 | £7,044 | £7,079 | £7,115 | £7,157 | £35,413 |
| Profit Before Tax | £2,618 | £2,736 | £2,946 | £3,160 | £3,427 | £14,888 |
| Profit After Tax | £2,120 | £2,217 | £2,386 | £2,560 | £2,776 | £12,059 |
| Change In Property Value | £3,500 | £3,588 | £5,884 | £8,413 | £9,683 | £31,067 |
| Net Return | £5,620 | £5,804 | £8,270 | £10,973 | £12,459 | £43,127 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 13% | 19% | 26% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change