Detached DN20 3 beds 2 baths

Sheep Dyke Lane, Bonby, Brigg DN20

Yorkshire and The Humber, England · DN20

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£37,073

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£70,155

↗ 27%After 5 Years

Return On Investment

135%

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	£21,276	£21,595	£22,135	£22,688	£23,369	£111,064
Total Expenses	£12,943	£12,987	£13,051	£13,118	£13,196	£65,295
Profit Before Tax	£8,333	£8,609	£9,084	£9,571	£10,173	£45,769
Profit After Tax	£6,750	£6,973	£7,358	£7,752	£8,240	£37,073
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£15,850	£16,391	£22,676	£25,383	£26,928	£107,228
Return From Rental Income (%)	8%	9%	9%	10%	10%	47%
Total Net Return (%)	20%	21%	29%	32%	34%	135%

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