Flat
NR33
2 beds
2 baths
Union Place, Kirkley NR33
East of England, England · NR33
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,774
↗ 17%After 5 Years
Change In Property Value
£22,097
↗ 17%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 | £9,492 | £9,634 | £9,875 | £10,122 | £10,426 | £49,550 |
| Total Expenses | £8,107 | £8,167 | £8,234 | £8,303 | £8,376 | £41,187 |
| Profit Before Tax | £1,385 | £1,467 | £1,641 | £1,819 | £2,050 | £8,363 |
| Profit After Tax | £1,122 | £1,188 | £1,329 | £1,474 | £1,660 | £6,774 |
| Change In Property Value | £1,950 | £1,979 | £4,688 | £6,238 | £7,243 | £22,097 |
| Net Return | £3,072 | £3,168 | £6,017 | £7,711 | £8,903 | £28,871 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change