Terraced LE5 1 bed 1 bath

Padside Close, Hamilton LE5

East Midlands, England · LE5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£11,927

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£33,571

↗ 24%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,802	£9,022	£9,248	£44,289
Total Expenses	£5,859	£5,884	£5,907	£5,940	£5,973	£29,564
Profit Before Tax	£2,685	£2,788	£2,895	£3,082	£3,275	£14,725
Profit After Tax	£2,175	£2,258	£2,345	£2,497	£2,653	£11,927
Change In Property Value	£3,500	£5,740	£8,208	£9,447	£6,676	£33,571
Net Return	£5,675	£7,998	£10,553	£11,944	£9,328	£45,498
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	19%	25%	28%	22%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change