Terraced
LE12
2 beds
1 bath
The Lant, Shepshed LE12
Initial Investment
£67,480First YearProfit From Rental Income
£11,996
↗ 18%After 5 Years
Change In Property Value
£27,507
↗ 20%After 5 Years
Return On Investment
59%
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 | £9,528 | £9,719 | £9,962 | £10,211 | £10,466 | £49,884 |
| Total Expenses | £6,948 | £6,978 | £7,013 | £7,049 | £7,085 | £35,074 |
| Profit Before Tax | £2,580 | £2,740 | £2,948 | £3,161 | £3,380 | £14,810 |
| Profit After Tax | £2,090 | £2,220 | £2,388 | £2,561 | £2,738 | £11,996 |
| Change In Property Value | £2,770 | £2,825 | £5,764 | £7,493 | £8,654 | £27,507 |
| Net Return | £4,860 | £5,045 | £8,152 | £10,054 | £11,392 | £39,503 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change