Semi Detached L25 3 beds 1 bath

Mackets Lane, Hunts Cross L25

L25

Initial Investment

First Year

£112,175First Year

Profit From Rental Income

After 5 Years

£14,082

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£44,686

↗ 20%After 5 Years

Return On Investment

52%

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	£13,716	£13,990	£14,340	£14,699	£15,066	£71,811
Total Expenses	£10,798	£10,837	£10,883	£10,930	£10,977	£54,426
Profit Before Tax	£2,918	£3,153	£3,457	£3,769	£4,089	£17,385
Profit After Tax	£2,363	£2,554	£2,800	£3,053	£3,312	£14,082
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£14,059	£44,686
Net Return	£6,863	£7,144	£12,164	£15,225	£17,371	£58,767
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	6%	6%	11%	14%	15%	52%

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