5-Year Property ROI Simulator — Derby

Project total return on a buy-to-let purchase over 5-10 years. Combines leverage (mortgage), rent growth, price appreciation and ongoing costs into one cash-on-cash and total-return number — so you can compare property against bonds or stocks at the same risk-adjusted framing. Pre-filled with Derby medians from our latest snapshot (2026-05-09).

Inputs

%
%
yr
yr
%
%
%
%

Results

Cash invested upfront
€54,579
Cumulative net rent
€15,514
Capital gain at exit
€21,733
Total return
€36,667
Total return %
+67.2%
Annualised return
10.83%
Leverage is 70% of price — that amplifies both gains and losses. A 10% price drop here would wipe 7% off your equity.
Data: Derby · 2026-05-09

Frequently Asked Questions

What's a good ROI on European real estate?

Mid-cycle, leveraged buy-to-let in major European cities historically returns 6-10% annualised including rent and appreciation. Below 4% is bond-like; above 12% usually means heavy leverage or optimistic growth assumptions.

Should I use cash or leverage to buy?

Leverage boosts return when prices rise and rent covers costs, but it also amplifies losses if prices drop or vacancy spikes. As a rule, leverage works when your stress-tested cash flow stays positive at +3pp on mortgage rate.