Flat
NE68
3 beds
1 bath
King Street, Seahouses NE68
Initial Investment
£125,550First YearProfit From Rental Income
£29,277
↗ 23%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
63%
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 | £20,412 | £20,820 | £21,341 | £21,874 | £22,421 | £106,868 |
| Total Expenses | £13,960 | £14,047 | £14,142 | £14,239 | £14,336 | £70,724 |
| Profit Before Tax | £6,452 | £6,773 | £7,199 | £7,635 | £8,085 | £36,145 |
| Profit After Tax | £5,226 | £5,487 | £5,831 | £6,185 | £6,549 | £29,277 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £10,226 | £10,587 | £16,235 | £19,710 | £22,170 | £78,928 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change