Terraced
LN13
1 bed
1 bath
Mill Row, Swaby LN13
Initial Investment
£57,400First YearProfit From Rental Income
£9,875
↗ 17%After 5 Years
Change In Property Value
£23,336
↗ 20%After 5 Years
Return On Investment
58%
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 | £8,088 | £8,250 | £8,456 | £8,667 | £8,884 | £42,345 |
| Total Expenses | £5,971 | £5,998 | £6,030 | £6,062 | £6,094 | £30,154 |
| Profit Before Tax | £2,117 | £2,251 | £2,426 | £2,606 | £2,790 | £12,191 |
| Profit After Tax | £1,715 | £1,824 | £1,965 | £2,111 | £2,260 | £9,875 |
| Change In Property Value | £2,350 | £2,397 | £4,890 | £6,357 | £7,342 | £23,336 |
| Net Return | £4,065 | £4,221 | £6,855 | £8,467 | £9,602 | £33,210 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change