Detached
LN3
6 beds
2 baths
High Street, Reepham LN3
East Midlands, England · LN3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£42,617
↗ 24%After 5 Years
Change In Property Value
£131,886
↗ 24%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,804 | £31,266 | £31,735 | £32,528 | £33,342 | £159,675 |
| Total Expenses | £21,277 | £21,335 | £21,393 | £21,482 | £21,574 | £107,061 |
| Profit Before Tax | £9,527 | £9,931 | £10,343 | £11,046 | £11,767 | £52,614 |
| Profit After Tax | £7,717 | £8,044 | £8,377 | £8,947 | £9,532 | £42,617 |
| Change In Property Value | £13,750 | £22,550 | £32,247 | £37,113 | £26,226 | £131,886 |
| Net Return | £21,467 | £30,594 | £40,624 | £46,060 | £35,758 | £174,503 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 12% | 17% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change