Semi Detached
NN6
3 beds
2 baths
Church Lane, Cold Ashby, Northampton NN6
East Midlands, England · NN6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£42,567
↗ 36%After 5 Years
Change In Property Value
£89,922
↗ 24%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £15,041 | £15,091 | £15,139 | £15,213 | £15,289 | £75,773 |
| Profit Before Tax | £9,715 | £10,036 | £10,365 | £10,929 | £11,506 | £52,552 |
| Profit After Tax | £7,869 | £8,130 | £8,396 | £8,852 | £9,320 | £42,567 |
| Change In Property Value | £9,375 | £15,375 | £21,986 | £25,304 | £17,882 | £89,922 |
| Net Return | £17,244 | £23,505 | £30,382 | £34,157 | £27,202 | £132,489 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 14% | 20% | 25% | 29% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change