Detached DE75 2 beds 1 bath

Ilkeston Road, Heanor DE75

East Midlands, England · DE75

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£18,247

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,820

↗ 22%After 5 Years

Return On Investment

100%

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	£14,640	£14,860	£15,231	£15,612	£16,080	£76,423
Total Expenses	£10,693	£10,726	£10,774	£10,823	£10,880	£53,896
Profit Before Tax	£3,948	£4,134	£4,457	£4,789	£5,200	£22,527
Profit After Tax	£3,197	£3,348	£3,610	£3,879	£4,212	£18,247
Change In Property Value	£5,500	£5,638	£9,246	£13,221	£15,216	£48,820
Net Return	£8,697	£8,986	£12,856	£17,100	£19,428	£67,067
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	19%	26%	29%	100%

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