Flat
NN7
4 beds
2 baths
Church Street, Rothersthorpe, Northampton NN7
East Midlands, England · NN7
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£51,676
↗ 24%After 5 Years
Change In Property Value
£144,242
↗ 22%After 5 Years
Return On Investment
91%
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 | £43,248 | £43,897 | £44,994 | £46,119 | £47,503 | £225,760 |
| Total Expenses | £32,114 | £32,224 | £32,377 | £32,533 | £32,714 | £161,963 |
| Profit Before Tax | £11,134 | £11,672 | £12,617 | £13,586 | £14,788 | £63,797 |
| Profit After Tax | £9,019 | £9,455 | £10,220 | £11,004 | £11,978 | £51,676 |
| Change In Property Value | £16,250 | £16,656 | £27,316 | £39,062 | £44,957 | £144,242 |
| Net Return | £25,269 | £26,111 | £37,536 | £50,067 | £56,935 | £195,918 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 12% | 17% | 23% | 26% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change