Flat PE14 2 beds 1 bath

Main Road, Three Holes PE14

PE14

Initial Investment

First Year

£63,400First Year

Profit From Rental Income

After 5 Years

£2,713

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£25,818

↗ 20%After 5 Years

Return On Investment

45%

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	£8,400	£8,568	£8,782	£9,002	£9,227	£43,979
Total Expenses	£7,998	£8,061	£8,125	£8,191	£8,256	£40,630
Profit Before Tax	£402	£507	£657	£811	£971	£3,349
Profit After Tax	£326	£411	£532	£657	£786	£2,713
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£8,123	£25,818
Net Return	£2,926	£3,063	£5,942	£7,690	£8,910	£28,531
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	5%	9%	12%	14%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years