Terraced
LE3
2 beds
1 bath
Pool Road, Newfoundpool LE3
East Midlands, England · LE3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,753
↗ 31%After 5 Years
Change In Property Value
£41,964
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £7,233 | £7,262 | £7,290 | £7,328 | £7,368 | £36,482 |
| Profit Before Tax | £3,795 | £3,931 | £4,072 | £4,317 | £4,568 | £20,683 |
| Profit After Tax | £3,074 | £3,184 | £3,298 | £3,497 | £3,700 | £16,753 |
| Change In Property Value | £4,375 | £7,175 | £10,260 | £11,809 | £8,345 | £41,964 |
| Net Return | £7,449 | £10,359 | £13,558 | £15,305 | £12,045 | £58,717 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change