Flat NN9 2 beds 1 bath

High Street, Irthlingborough NN9

East Midlands, England · NN9

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£13,821

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,820

↗ 22%After 5 Years

Return On Investment

93%

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	£15,144	£15,371	£15,755	£16,149	£16,634	£79,054
Total Expenses	£12,243	£12,312	£12,393	£12,476	£12,567	£61,991
Profit Before Tax	£2,901	£3,060	£3,362	£3,673	£4,066	£17,063
Profit After Tax	£2,350	£2,478	£2,724	£2,975	£3,294	£13,821
Change In Property Value	£5,500	£5,638	£9,246	£13,221	£15,216	£48,820
Net Return	£7,850	£8,116	£11,969	£16,196	£18,510	£62,641
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	18%	24%	28%	93%

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