Flat
NN1
2 beds
2 baths
Alpha House, Broad Street, Northampton NN1
East Midlands, England · NN1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£8,095
↗ 22%After 5 Years
Change In Property Value
£28,775
↗ 24%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,520 | £8,648 | £8,778 | £8,997 | £9,222 | £44,164 |
| Total Expenses | £6,713 | £6,776 | £6,830 | £6,894 | £6,959 | £34,171 |
| Profit Before Tax | £1,807 | £1,872 | £1,948 | £2,103 | £2,263 | £9,993 |
| Profit After Tax | £1,464 | £1,516 | £1,578 | £1,704 | £1,833 | £8,095 |
| Change In Property Value | £3,000 | £4,920 | £7,036 | £8,097 | £5,722 | £28,775 |
| Net Return | £4,464 | £6,436 | £8,613 | £9,801 | £7,555 | £36,870 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change