Semi Detached LN5 4 beds 1 bath

Sky Lane, Haddington, Lincoln LN5

East Midlands, England · LN5

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£26,941

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,528

↗ 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	£17,688	£17,953	£18,223	£18,678	£19,145	£91,687
Total Expenses	£11,598	£11,637	£11,674	£11,730	£11,788	£58,427
Profit Before Tax	£6,090	£6,316	£6,548	£6,948	£7,358	£33,261
Profit After Tax	£4,933	£5,116	£5,304	£5,628	£5,960	£26,941
Change In Property Value	£7,249	£11,888	£17,000	£19,565	£13,826	£69,528
Net Return	£12,182	£17,004	£22,304	£25,193	£19,786	£96,469
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	107%

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