Detached LE9 3 beds 3 baths

Sparkenhoe, Newbold Verdon, - Investment Portfolio LE9

East Midlands, England · LE9

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£95,451

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£287,751

↗ 24%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,200	£68,208	£69,231	£70,962	£72,736	£348,337
Total Expenses	£45,830	£45,943	£46,056	£46,239	£46,427	£230,496
Profit Before Tax	£21,370	£22,265	£23,175	£24,722	£26,308	£117,841
Profit After Tax	£17,310	£18,034	£18,772	£20,025	£21,310	£95,451
Change In Property Value	£30,000	£49,200	£70,356	£80,973	£57,221	£287,751
Net Return	£47,310	£67,234	£89,128	£100,999	£78,531	£383,202
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	16%	21%	24%	19%	91%

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