Flat NR33 2 beds 2 baths

Union Place, Kirkley NR33

East of England, England · NR33

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-6,507

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£25,094

↗ 19%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,328	£5,408	£5,489	£5,626	£5,767	£27,618
Total Expenses	£6,716	£6,774	£6,823	£6,878	£6,935	£34,125
Profit Before Tax	£-1,388	£-1,366	£-1,334	£-1,252	£-1,168	£-6,507
Profit After Tax	£-1,388	£-1,366	£-1,334	£-1,252	£-1,168	£-6,507
Change In Property Value	£1,950	£4,618	£6,146	£7,136	£5,245	£25,094
Net Return	£562	£3,253	£4,812	£5,884	£4,077	£18,588
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	1%	8%	12%	15%	10%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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