Detached
LN4
2 beds
1 bath
Main Road, Washingborough, Lincoln LN4
East Midlands, England · LN4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£5,674
↗ 14%After 5 Years
Change In Property Value
£28,848
↗ 22%After 5 Years
Return On Investment
86%
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 | £7,536 | £7,649 | £7,840 | £8,036 | £8,277 | £39,339 |
| Total Expenses | £6,411 | £6,434 | £6,464 | £6,495 | £6,529 | £32,333 |
| Profit Before Tax | £1,125 | £1,215 | £1,376 | £1,542 | £1,748 | £7,005 |
| Profit After Tax | £911 | £984 | £1,115 | £1,249 | £1,416 | £5,674 |
| Change In Property Value | £3,250 | £3,331 | £5,463 | £7,812 | £8,991 | £28,848 |
| Net Return | £4,161 | £4,315 | £6,578 | £9,061 | £10,407 | £34,523 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 16% | 23% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change