Flat
NN17
3 beds
1 bath
Oundle Road, Weldon NN17
Initial Investment
£117,525First YearProfit From Rental Income
£13,459
↗ 11%After 5 Years
Change In Property Value
£46,672
↗ 20%After 5 Years
Return On Investment
51%
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 | £15,636 | £15,949 | £16,347 | £16,756 | £17,175 | £81,863 |
| Total Expenses | £12,887 | £12,964 | £13,047 | £13,132 | £13,217 | £65,248 |
| Profit Before Tax | £2,749 | £2,984 | £3,300 | £3,624 | £3,958 | £16,616 |
| Profit After Tax | £2,227 | £2,417 | £2,673 | £2,935 | £3,206 | £13,459 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £6,927 | £7,211 | £12,453 | £15,649 | £17,891 | £60,130 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change