Detached DN5 1 bed 0 baths

Owston Lane, Carcroft DN5

Yorkshire and The Humber, England · DN5

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£30,284

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£58,013

↗ 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	£17,592	£17,856	£18,302	£18,760	£19,323	£91,833
Total Expenses	£10,789	£10,827	£10,883	£10,939	£11,006	£54,445
Profit Before Tax	£6,803	£7,029	£7,420	£7,821	£8,316	£37,388
Profit After Tax	£5,510	£5,693	£6,010	£6,335	£6,736	£30,284
Change In Property Value	£7,525	£7,788	£12,667	£14,579	£15,454	£58,013
Net Return	£13,035	£13,482	£18,677	£20,913	£22,190	£88,297
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
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