Detached LN2 1 bed 1 bath

St. Martins Street, Lincoln LN2

East Midlands, England · LN2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,603

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£52,754

↗ 24%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£8,833	£8,864	£8,893	£8,936	£8,980	£44,505
Profit Before Tax	£3,708	£3,864	£4,026	£4,306	£4,593	£20,497
Profit After Tax	£3,003	£3,130	£3,261	£3,488	£3,721	£16,603
Change In Property Value	£5,500	£9,020	£12,899	£14,845	£10,491	£52,754
Net Return	£8,503	£12,150	£16,160	£18,333	£14,211	£69,357
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	18%	24%	27%	21%	104%

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