Terraced
LE3
2 beds
1 bath
Ruby Street, Newfoundpool LE3
East Midlands, England · LE3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£15,125
↗ 31%After 5 Years
Change In Property Value
£38,367
↗ 24%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £6,656 | £6,684 | £6,709 | £6,746 | £6,783 | £33,577 |
| Profit Before Tax | £3,424 | £3,548 | £3,675 | £3,899 | £4,127 | £18,673 |
| Profit After Tax | £2,773 | £2,874 | £2,977 | £3,158 | £3,343 | £15,125 |
| Change In Property Value | £4,000 | £6,560 | £9,381 | £10,796 | £7,629 | £38,367 |
| Net Return | £6,773 | £9,434 | £12,358 | £13,954 | £10,973 | £53,492 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change