Flat
LE12
2 beds
2 baths
Cobble Close, Barrow Upon Soar, Loughborough LE12
Initial Investment
£47,080First YearProfit From Rental Income
£14,222
↗ 30%After 5 Years
Change In Property Value
£19,066
↗ 20%After 5 Years
Return On Investment
71%
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 | £9,984 | £10,184 | £10,438 | £10,699 | £10,967 | £52,272 |
| Total Expenses | £6,807 | £6,873 | £6,942 | £7,012 | £7,081 | £34,714 |
| Profit Before Tax | £3,177 | £3,311 | £3,497 | £3,688 | £3,886 | £17,557 |
| Profit After Tax | £2,573 | £2,682 | £2,832 | £2,987 | £3,147 | £14,222 |
| Change In Property Value | £1,920 | £1,958 | £3,995 | £5,194 | £5,999 | £19,066 |
| Net Return | £4,493 | £4,640 | £6,827 | £8,181 | £9,146 | £33,287 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change