Flat
NG31
3 beds
1 bath
High Street, Great Gonerby, Grantham, Lincolnshire NG31
Initial Investment
£114,850First YearProfit From Rental Income
£14,995
↗ 13%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,828 | £16,145 | £16,548 | £16,962 | £17,386 | £82,869 |
| Total Expenses | £12,708 | £12,786 | £12,869 | £12,954 | £13,039 | £64,356 |
| Profit Before Tax | £3,120 | £3,359 | £3,679 | £4,008 | £4,347 | £18,512 |
| Profit After Tax | £2,527 | £2,721 | £2,980 | £3,246 | £3,521 | £14,995 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £7,127 | £7,413 | £12,552 | £15,689 | £17,893 | £60,674 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change