Terraced
DE4
1 bed
1 bath
The Hill, Cromford DE4
East Midlands, England · DE4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£14,572
↗ 29%After 5 Years
Change In Property Value
£36,615
↗ 22%After 5 Years
Return On Investment
101%
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 | £11,352 | £11,522 | £11,810 | £12,106 | £12,469 | £59,259 |
| Total Expenses | £8,182 | £8,210 | £8,250 | £8,290 | £8,337 | £41,269 |
| Profit Before Tax | £3,170 | £3,312 | £3,561 | £3,815 | £4,132 | £17,990 |
| Profit After Tax | £2,568 | £2,683 | £2,884 | £3,091 | £3,347 | £14,572 |
| Change In Property Value | £4,125 | £4,228 | £6,934 | £9,916 | £11,412 | £36,615 |
| Net Return | £6,693 | £6,911 | £9,818 | £13,006 | £14,759 | £51,187 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 19% | 26% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change