Semi Detached DE56 2 beds 1 bath

Nottingham Road, Belper DE56

East Midlands, England · DE56

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£5,622

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,615

↗ 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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£7,946	£7,971	£8,005	£8,039	£8,079	£40,041
Profit Before Tax	£1,054	£1,164	£1,358	£1,558	£1,807	£6,940
Profit After Tax	£853	£943	£1,100	£1,262	£1,463	£5,622
Change In Property Value	£4,125	£4,228	£6,934	£9,916	£11,412	£36,615
Net Return	£4,978	£5,171	£8,034	£11,178	£12,876	£42,237
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	16%	22%	25%	84%

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