Detached
DE56
2 beds
1 bath
New Road, Heage, Belper DE56
East Midlands, England · DE56
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£8,971
↗ 24%After 5 Years
Change In Property Value
£26,629
↗ 22%After 5 Years
Return On Investment
96%
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 | £7,980 | £8,100 | £8,302 | £8,510 | £8,765 | £41,657 |
| Total Expenses | £6,059 | £6,082 | £6,113 | £6,145 | £6,181 | £30,581 |
| Profit Before Tax | £1,921 | £2,017 | £2,189 | £2,365 | £2,584 | £11,075 |
| Profit After Tax | £1,556 | £1,634 | £1,773 | £1,915 | £2,093 | £8,971 |
| Change In Property Value | £3,000 | £3,075 | £5,043 | £7,211 | £8,300 | £26,629 |
| Net Return | £4,556 | £4,709 | £6,816 | £9,127 | £10,393 | £35,600 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 18% | 25% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change