Flat
PE14
3 beds
1 bath
King John Bank, Walpole St. Andrew, Norfolk PE14
Initial Investment
£176,549First YearProfit From Rental Income
£77,133
↗ 44%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
80%
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 | £36,108 | £36,830 | £37,751 | £38,695 | £39,662 | £189,046 |
| Total Expenses | £18,505 | £18,623 | £18,758 | £18,897 | £19,036 | £93,820 |
| Profit Before Tax | £17,603 | £18,207 | £18,992 | £19,798 | £20,626 | £95,226 |
| Profit After Tax | £14,258 | £14,747 | £15,384 | £16,036 | £16,707 | £77,133 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £20,758 | £21,377 | £28,909 | £33,619 | £37,015 | £141,679 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 44% |
| Total Net Return (%) | 12% | 12% | 16% | 19% | 21% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change