Flat
NP23
2 beds
1 bath
Wesley Place, Beaufort NP23
Initial Investment
£68,200First YearProfit From Rental Income
£21,166
↗ 31%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
72%
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 | £13,656 | £13,929 | £14,277 | £14,634 | £15,000 | £71,497 |
| Total Expenses | £8,920 | £8,993 | £9,071 | £9,151 | £9,230 | £45,365 |
| Profit Before Tax | £4,736 | £4,936 | £5,206 | £5,484 | £5,770 | £26,131 |
| Profit After Tax | £3,836 | £3,998 | £4,217 | £4,442 | £4,674 | £21,166 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £6,636 | £6,854 | £10,043 | £12,016 | £13,422 | £48,971 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change