Flat NN1 2 beds 1 bath

Cyril Street, Northampton NN1

East Midlands, England · NN1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£13,300

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£47,711

↗ 22%After 5 Years

Return On Investment

93%

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	£14,796	£15,018	£15,393	£15,778	£16,252	£77,237
Total Expenses	£12,010	£12,078	£12,158	£12,241	£12,331	£60,818
Profit Before Tax	£2,786	£2,940	£3,235	£3,537	£3,921	£16,420
Profit After Tax	£2,257	£2,381	£2,620	£2,865	£3,176	£13,300
Change In Property Value	£5,375	£5,509	£9,035	£12,921	£14,870	£47,711
Net Return	£7,632	£7,891	£11,656	£15,786	£18,046	£61,011
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	18%	24%	28%	93%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change