Detached LE9 3 beds 3 baths

Sparkenhoe, Newbold Verdon, - Investment Portfolio LE9

East Midlands, England · LE9

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£3,413

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£266,293

↗ 22%After 5 Years

Return On Investment

64%

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	£52,200	£52,983	£54,308	£55,665	£57,335	£272,491
Total Expenses	£53,330	£53,420	£53,563	£53,710	£53,887	£267,910
Profit Before Tax	£-1,130	£-437	£745	£1,956	£3,448	£4,581
Profit After Tax	£-1,130	£-437	£603	£1,584	£2,793	£3,413
Change In Property Value	£30,000	£30,750	£50,430	£72,115	£82,998	£266,293
Net Return	£28,870	£30,313	£51,033	£73,699	£85,790	£269,706
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	7%	7%	12%	17%	20%	64%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change