Detached
NN9
3 beds
3 baths
Meeting Lane, Irthlingborough NN9
East Midlands, England · NN9
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£41,993
↗ 63%After 5 Years
Change In Property Value
£48,820
↗ 22%After 5 Years
Return On Investment
136%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,880 | £21,193 | £21,723 | £22,266 | £22,934 | £108,996 |
| Total Expenses | £11,317 | £11,359 | £11,423 | £11,488 | £11,566 | £57,153 |
| Profit Before Tax | £9,564 | £9,834 | £10,300 | £10,778 | £11,368 | £51,843 |
| Profit After Tax | £7,746 | £7,965 | £8,343 | £8,730 | £9,208 | £41,993 |
| Change In Property Value | £5,500 | £5,638 | £9,246 | £13,221 | £15,216 | £48,820 |
| Net Return | £13,246 | £13,603 | £17,588 | £21,951 | £24,425 | £90,814 |
| Return From Rental Income (%) | 12% | 12% | 12% | 13% | 14% | 63% |
| Total Net Return (%) | 20% | 20% | 26% | 33% | 36% | 136% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change