Detached
LN5
4 beds
2 baths
Chapel Lane, Harmston LN5
East Midlands, England · LN5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,409
↗ 25%After 5 Years
Change In Property Value
£71,938
↗ 24%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £11,863 | £11,901 | £11,937 | £11,991 | £12,047 | £59,739 |
| Profit Before Tax | £5,238 | £5,456 | £5,680 | £6,066 | £6,461 | £28,901 |
| Profit After Tax | £4,242 | £4,419 | £4,601 | £4,913 | £5,234 | £23,409 |
| Change In Property Value | £7,500 | £12,300 | £17,589 | £20,243 | £14,305 | £71,938 |
| Net Return | £11,742 | £16,719 | £22,190 | £25,157 | £19,539 | £95,347 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 18% | 24% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change