Flat NN3 2 beds 1 bath

Carr Road, Moulton, Northampton NN3

East Midlands, England · NN3

Initial Investment

First Year

£46,240First Year

Profit From Rental Income

After 5 Years

£6,354

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,464

↗ 22%After 5 Years

Return On Investment

86%

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	£10,260	£10,414	£10,674	£10,941	£11,269	£53,559
Total Expenses	£9,009	£9,070	£9,139	£9,210	£9,285	£45,714
Profit Before Tax	£1,251	£1,344	£1,535	£1,731	£1,984	£7,845
Profit After Tax	£1,013	£1,088	£1,243	£1,402	£1,607	£6,354
Change In Property Value	£3,770	£3,864	£6,337	£9,062	£10,430	£33,464
Net Return	£4,783	£4,953	£7,581	£10,465	£12,037	£39,818
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	16%	23%	26%	86%

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