Terraced NN2 2 beds 1 bath

Norfolk Street, Northampton NN2

East Midlands, England · NN2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£23,199

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£47,958

↗ 24%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£8,295	£8,327	£8,358	£8,404	£8,450	£41,835
Profit Before Tax	£5,301	£5,472	£5,648	£5,953	£6,266	£28,641
Profit After Tax	£4,294	£4,433	£4,575	£4,822	£5,075	£23,199
Change In Property Value	£5,000	£8,200	£11,726	£13,496	£9,537	£47,958
Net Return	£9,294	£12,633	£16,301	£18,318	£14,612	£71,158
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	15%	21%	27%	30%	24%	117%

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