Terraced
LN5
2 beds
1 bath
Blacks Close, Waddington LN5
East Midlands, England · LN5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£12,583
↗ 21%After 5 Years
Change In Property Value
£43,273
↗ 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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £9,446 | £9,476 | £9,517 | £9,560 | £9,609 | £47,608 |
| Profit Before Tax | £2,650 | £2,802 | £3,067 | £3,339 | £3,677 | £15,535 |
| Profit After Tax | £2,146 | £2,269 | £2,484 | £2,705 | £2,978 | £12,583 |
| Change In Property Value | £4,875 | £4,997 | £8,195 | £11,719 | £13,487 | £43,273 |
| Net Return | £7,021 | £7,266 | £10,679 | £14,423 | £16,465 | £55,856 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 18% | 24% | 28% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change