Detached
LE7
5 beds
3 baths
Butler Lane, Broadnook LE7
East Midlands, England · LE7
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£62,749
↗ 27%After 5 Years
Change In Property Value
£167,854
↗ 24%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,304 | £41,924 | £42,552 | £43,616 | £44,707 | £214,103 |
| Total Expenses | £27,153 | £27,227 | £27,300 | £27,417 | £27,537 | £136,635 |
| Profit Before Tax | £14,151 | £14,696 | £15,252 | £16,199 | £17,170 | £77,468 |
| Profit After Tax | £11,462 | £11,904 | £12,354 | £13,121 | £13,907 | £62,749 |
| Change In Property Value | £17,500 | £28,700 | £41,041 | £47,234 | £33,379 | £167,854 |
| Net Return | £28,962 | £40,604 | £53,395 | £60,356 | £47,286 | £230,603 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change