Terraced
LN11
2 beds
1 bath
Eastfield Road, Louth LN11
Initial Investment
£68,176First YearProfit From Rental Income
£12,176
↗ 18%After 5 Years
Change In Property Value
£27,795
↗ 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 | £9,636 | £9,829 | £10,074 | £10,326 | £10,584 | £50,450 |
| Total Expenses | £7,016 | £7,047 | £7,082 | £7,118 | £7,155 | £35,418 |
| Profit Before Tax | £2,620 | £2,782 | £2,992 | £3,208 | £3,430 | £15,032 |
| Profit After Tax | £2,122 | £2,253 | £2,424 | £2,598 | £2,778 | £12,176 |
| Change In Property Value | £2,799 | £2,855 | £5,824 | £7,571 | £8,745 | £27,795 |
| Net Return | £4,921 | £5,108 | £8,248 | £10,170 | £11,523 | £39,970 |
| 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