Detached
LE14
2 beds
1 bath
Clawson Lane, Hickling LE14
Initial Investment
£231,299First YearProfit From Rental Income
£35,198
↗ 15%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
50%
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 | £26,616 | £27,148 | £27,827 | £28,523 | £29,236 | £139,350 |
| Total Expenses | £19,032 | £19,096 | £19,175 | £19,255 | £19,337 | £95,896 |
| Profit Before Tax | £7,584 | £8,052 | £8,652 | £9,267 | £9,898 | £43,454 |
| Profit After Tax | £6,143 | £6,522 | £7,008 | £7,506 | £8,018 | £35,198 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £14,143 | £14,682 | £23,655 | £29,147 | £33,012 | £114,639 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change