Semi Detached
DE22
2 beds
1 bath
Darley Street, Darley Abbey, Derby DE22
East Midlands, England · DE22
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£6,564
↗ 12%After 5 Years
Change In Property Value
£41,053
↗ 22%After 5 Years
Return On Investment
84%
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 | £10,092 | £10,243 | £10,499 | £10,762 | £11,085 | £52,682 |
| Total Expenses | £8,849 | £8,876 | £8,912 | £8,949 | £8,992 | £44,578 |
| Profit Before Tax | £1,243 | £1,368 | £1,587 | £1,813 | £2,093 | £8,103 |
| Profit After Tax | £1,007 | £1,108 | £1,286 | £1,468 | £1,695 | £6,564 |
| Change In Property Value | £4,625 | £4,741 | £7,775 | £11,118 | £12,795 | £41,053 |
| Net Return | £5,632 | £5,848 | £9,060 | £12,586 | £14,490 | £47,617 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 26% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change