Terraced
LD7
3 beds
1 bath
Market Street, Knighton LD7
Initial Investment
£70,600First YearProfit From Rental Income
£27,028
↗ 38%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
79%
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 | £13,740 | £14,015 | £14,365 | £14,724 | £15,092 | £71,937 |
| Total Expenses | £7,627 | £7,666 | £7,712 | £7,759 | £7,806 | £38,569 |
| Profit Before Tax | £6,113 | £6,349 | £6,654 | £6,966 | £7,286 | £33,368 |
| Profit After Tax | £4,952 | £5,143 | £5,389 | £5,642 | £5,902 | £27,028 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £7,852 | £8,101 | £11,424 | £13,487 | £14,963 | £55,825 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 11% | 11% | 16% | 19% | 21% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change