Flat
LN9
2 beds
1 bath
Paradise Place, Horncastle LN9
East Midlands, England · LN9
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£1,660
↗ 5%After 5 Years
Change In Property Value
£25,178
↗ 24%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £6,008 | £6,068 | £6,118 | £6,176 | £6,236 | £30,607 |
| Profit Before Tax | £292 | £327 | £372 | £476 | £583 | £2,050 |
| Profit After Tax | £236 | £265 | £301 | £386 | £472 | £1,660 |
| Change In Property Value | £2,625 | £4,305 | £6,156 | £7,085 | £5,007 | £25,178 |
| Net Return | £2,861 | £4,570 | £6,457 | £7,471 | £5,479 | £26,838 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 14% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change