Detached
LN3
6 beds
2 baths
High Street, Reepham LN3
East Midlands, England · LN3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£48,790
↗ 27%After 5 Years
Change In Property Value
£122,051
↗ 22%After 5 Years
Return On Investment
94%
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 | £36,600 | £37,149 | £38,078 | £39,030 | £40,201 | £191,057 |
| Total Expenses | £25,981 | £26,048 | £26,151 | £26,257 | £26,385 | £130,823 |
| Profit Before Tax | £10,619 | £11,101 | £11,926 | £12,772 | £13,815 | £60,234 |
| Profit After Tax | £8,601 | £8,992 | £9,660 | £10,346 | £11,190 | £48,790 |
| Change In Property Value | £13,750 | £14,094 | £23,114 | £33,053 | £38,041 | £122,051 |
| Net Return | £22,351 | £23,086 | £32,774 | £43,398 | £49,231 | £170,840 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 18% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change