Terraced DE14 2 beds 1 bath

Horninglow Street, Burton-On-Trent DE14

East Midlands, England · DE14

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£1,436

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£26,629

↗ 22%After 5 Years

Return On Investment

76%

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	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£5,861	£5,882	£5,907	£5,934	£5,964	£29,548
Profit Before Tax	£139	£208	£335	£464	£626	£1,773
Profit After Tax	£113	£169	£271	£376	£507	£1,436
Change In Property Value	£3,000	£3,075	£5,043	£7,211	£8,300	£26,629
Net Return	£3,113	£3,244	£5,314	£7,588	£8,807	£28,065
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	14%	21%	24%	76%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change