Detached
LU7
4 beds
2 baths
High Street South, Stewkley LU7
East of England, England · LU7
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£59,921
↗ 22%After 5 Years
Change In Property Value
£154,426
↗ 19%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,004 | £44,664 | £45,334 | £46,467 | £47,629 | £228,099 |
| Total Expenses | £30,640 | £30,719 | £30,796 | £30,920 | £31,047 | £154,122 |
| Profit Before Tax | £13,364 | £13,945 | £14,538 | £15,547 | £16,582 | £73,976 |
| Profit After Tax | £10,825 | £11,296 | £11,776 | £12,593 | £13,432 | £59,921 |
| Change In Property Value | £12,000 | £28,420 | £37,819 | £43,912 | £32,275 | £154,426 |
| Net Return | £22,825 | £39,716 | £49,595 | £56,505 | £45,707 | £214,347 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 9% | 15% | 18% | 21% | 17% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change