Detached
LE14
4 beds
2 baths
High Street, Waltham On The Wolds, Melton Mowbray LE14
Initial Investment
£257,724First YearProfit From Rental Income
£38,459
↗ 15%After 5 Years
Change In Property Value
£86,392
↗ 20%After 5 Years
Return On Investment
48%
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 | £28,944 | £29,523 | £30,261 | £31,017 | £31,793 | £151,538 |
| Total Expenses | £20,653 | £20,722 | £20,807 | £20,894 | £20,982 | £104,058 |
| Profit Before Tax | £8,291 | £8,800 | £9,454 | £10,124 | £10,811 | £47,480 |
| Profit After Tax | £6,716 | £7,128 | £7,658 | £8,200 | £8,757 | £38,459 |
| Change In Property Value | £8,700 | £8,874 | £18,103 | £23,534 | £27,182 | £86,392 |
| Net Return | £15,416 | £16,002 | £25,761 | £31,734 | £35,939 | £124,852 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change