Flat NN9 3 beds 3 baths

Meeting Lane, Irthlingborough NN9

East Midlands, England · NN9

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£13,136

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,820

↗ 22%After 5 Years

Return On Investment

92%

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	£14,964	£15,188	£15,568	£15,957	£16,436	£78,114
Total Expenses	£12,225	£12,293	£12,374	£12,457	£12,548	£61,897
Profit Before Tax	£2,739	£2,895	£3,194	£3,500	£3,889	£16,217
Profit After Tax	£2,219	£2,345	£2,587	£2,835	£3,150	£13,136
Change In Property Value	£5,500	£5,638	£9,246	£13,221	£15,216	£48,820
Net Return	£7,719	£7,983	£11,833	£16,056	£18,366	£61,956
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	18%	24%	27%	92%

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