Terraced DN7 2 beds 1 bath

Canal View, Doncaster DN7

Yorkshire and The Humber, England · DN7

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£1,225

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£26,983

↗ 27%After 5 Years

Return On Investment

91%

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	£5,100	£5,176	£5,306	£5,439	£5,602	£26,623
Total Expenses	£4,978	£4,997	£5,020	£5,045	£5,072	£25,111
Profit Before Tax	£123	£180	£286	£394	£530	£1,512
Profit After Tax	£99	£146	£231	£319	£429	£1,225
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£3,599	£3,768	£6,123	£7,100	£7,617	£28,208
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	12%	12%	20%	23%	25%	91%

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