Terraced
LN1
3 beds
1 bath
High Street, Newton-On-Trent, Lincoln, Lincolnshire LN1
East Midlands, England · LN1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£10,168
↗ 30%After 5 Years
Change In Property Value
£26,377
↗ 24%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,150 | £7,257 | £7,438 | £7,624 | £36,513 |
| Total Expenses | £4,744 | £4,767 | £4,788 | £4,816 | £4,846 | £23,960 |
| Profit Before Tax | £2,300 | £2,383 | £2,469 | £2,622 | £2,779 | £12,553 |
| Profit After Tax | £1,863 | £1,930 | £2,000 | £2,124 | £2,251 | £10,168 |
| Change In Property Value | £2,750 | £4,510 | £6,449 | £7,423 | £5,245 | £26,377 |
| Net Return | £4,613 | £6,440 | £8,449 | £9,546 | £7,496 | £36,545 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change