Detached DE6 2 beds 1 bath

Old Hill, Ashbourne DE6

East Midlands, England · DE6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£15,012

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£41,053

↗ 22%After 5 Years

Return On Investment

99%

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	£12,312	£12,497	£12,809	£13,129	£13,523	£64,270
Total Expenses	£9,071	£9,101	£9,143	£9,186	£9,236	£45,737
Profit Before Tax	£3,241	£3,396	£3,666	£3,943	£4,287	£18,533
Profit After Tax	£2,625	£2,750	£2,970	£3,194	£3,473	£15,012
Change In Property Value	£4,625	£4,741	£7,775	£11,118	£12,795	£41,053
Net Return	£7,250	£7,491	£10,744	£14,312	£16,268	£56,065
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	19%	25%	29%	99%

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