Flat
S43
3 beds
0 baths
Farm House, Cottage, Barn, Stables & Land (Lot 2), Speetley Equestrian Centre, Barlborough S43
Initial Investment
£527,549First YearProfit From Rental Income
£137,372
↗ 26%After 5 Years
Change In Property Value
£156,897
↗ 20%After 5 Years
Return On Investment
56%
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 | £78,504 | £80,074 | £82,076 | £84,128 | £86,231 | £411,013 |
| Total Expenses | £47,544 | £47,893 | £48,272 | £48,661 | £49,049 | £241,418 |
| Profit Before Tax | £30,960 | £32,181 | £33,804 | £35,467 | £37,182 | £169,595 |
| Profit After Tax | £25,078 | £26,067 | £27,381 | £28,728 | £30,117 | £137,372 |
| Change In Property Value | £15,800 | £16,116 | £32,877 | £42,740 | £49,364 | £156,897 |
| Net Return | £40,878 | £42,183 | £60,258 | £71,468 | £79,482 | £294,268 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 11% | 14% | 15% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change