Detached
LE7
5 beds
3 baths
Butler Lane, Broadnook LE7
East Midlands, England · LE7
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£61,255
↗ 27%After 5 Years
Change In Property Value
£152,009
↗ 22%After 5 Years
Return On Investment
93%
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 | £45,576 | £46,260 | £47,416 | £48,602 | £50,060 | £237,913 |
| Total Expenses | £32,235 | £32,315 | £32,441 | £32,571 | £32,727 | £162,289 |
| Profit Before Tax | £13,341 | £13,945 | £14,975 | £16,031 | £17,332 | £75,624 |
| Profit After Tax | £10,806 | £11,295 | £12,130 | £12,985 | £14,039 | £61,255 |
| Change In Property Value | £17,125 | £17,553 | £28,787 | £41,166 | £47,378 | £152,009 |
| Net Return | £27,931 | £28,848 | £40,917 | £54,151 | £61,417 | £213,264 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change