Flat PE9 2 beds 1 bath

Stamford Road, Easton On The Hill, Stamford, Lincolnshire PE9

East of England, England · PE9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£12,790

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

73%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,533	£13,603	£13,687	£13,773	£13,867	£68,462
Profit Before Tax	£2,607	£2,779	£3,105	£3,439	£3,861	£15,791
Profit After Tax	£2,112	£2,251	£2,515	£2,785	£3,127	£12,790
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£5,862	£6,057	£11,529	£14,781	£17,056	£55,285
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	8%	15%	19%	22%	73%

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