Semi Detached LN5 4 beds 1 bath

Sky Lane, Haddington, Lincoln LN5

East Midlands, England · LN5

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£11,482

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£64,343

↗ 22%After 5 Years

Return On Investment

84%

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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£13,585	£13,621	£13,671	£13,724	£13,785	£68,386
Profit Before Tax	£2,231	£2,433	£2,783	£3,142	£3,587	£14,176
Profit After Tax	£1,807	£1,970	£2,254	£2,545	£2,906	£11,482
Change In Property Value	£7,249	£7,430	£12,185	£17,425	£20,054	£64,343
Net Return	£9,056	£9,400	£14,439	£19,970	£22,960	£75,825
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	16%	22%	26%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change