Flat
NN12
4 beds
1 bath
Chapel Lane, Maidford, Towcester NN12
Initial Investment
£382,299First YearProfit From Rental Income
£113,247
↗ 30%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
61%
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 | £62,400 | £63,648 | £65,239 | £66,870 | £68,542 | £326,699 |
| Total Expenses | £36,785 | £37,065 | £37,369 | £37,680 | £37,991 | £186,889 |
| Profit Before Tax | £25,615 | £26,583 | £27,870 | £29,191 | £30,551 | £139,811 |
| Profit After Tax | £20,748 | £21,532 | £22,575 | £23,644 | £24,747 | £113,247 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £32,748 | £33,772 | £47,545 | £56,105 | £62,238 | £232,408 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 30% |
| Total Net Return (%) | 9% | 9% | 12% | 15% | 16% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change