Flat LN9 2 beds 1 bath

Paradise Place, Horncastle LN9

East Midlands, England · LN9

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£16,225

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£23,301

↗ 22%After 5 Years

Return On Investment

122%

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	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£7,258	£7,320	£7,391	£7,463	£7,541	£36,973
Profit Before Tax	£3,662	£3,764	£3,970	£4,182	£4,453	£20,031
Profit After Tax	£2,966	£3,048	£3,216	£3,387	£3,607	£16,225
Change In Property Value	£2,625	£2,691	£4,413	£6,310	£7,262	£23,301
Net Return	£5,591	£5,739	£7,628	£9,697	£10,870	£39,526
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	17%	18%	23%	30%	33%	122%

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