Flat
NN6
3 beds
2 baths
Church Lane, Cold Ashby, Northampton NN6
East Midlands, England · NN6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,099
↗ 8%After 5 Years
Change In Property Value
£83,216
↗ 22%After 5 Years
Return On Investment
77%
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 | £20,448 | £20,755 | £21,274 | £21,805 | £22,460 | £106,741 |
| Total Expenses | £18,923 | £19,000 | £19,094 | £19,191 | £19,300 | £95,508 |
| Profit Before Tax | £1,525 | £1,755 | £2,179 | £2,614 | £3,160 | £11,233 |
| Profit After Tax | £1,235 | £1,422 | £1,765 | £2,117 | £2,560 | £9,099 |
| Change In Property Value | £9,375 | £9,609 | £15,759 | £22,536 | £25,937 | £83,216 |
| Net Return | £10,610 | £11,031 | £17,524 | £24,653 | £28,496 | £92,315 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 15% | 21% | 24% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change