Semi Detached
DN21
3 beds
1 bath
Asquith Street, Gainsborough DN21
Yorkshire and The Humber, England · DN21
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£3,465
↗ 8%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
96%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £7,231 | £7,254 | £7,285 | £7,316 | £7,352 | £36,439 |
| Profit Before Tax | £569 | £663 | £830 | £1,002 | £1,215 | £4,278 |
| Profit After Tax | £461 | £537 | £672 | £811 | £985 | £3,465 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £5,711 | £5,970 | £9,510 | £10,983 | £11,766 | £43,940 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change