Flat
PE14
2 beds
1 bath
The Wroe, Emneth, Wisbech PE14
Initial Investment
£68,200First YearProfit From Rental Income
£3,533
↗ 5%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
46%
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 | £9,036 | £9,217 | £9,447 | £9,683 | £9,925 | £47,309 |
| Total Expenses | £8,458 | £8,522 | £8,588 | £8,656 | £8,723 | £42,947 |
| Profit Before Tax | £578 | £695 | £859 | £1,028 | £1,203 | £4,362 |
| Profit After Tax | £468 | £563 | £696 | £832 | £974 | £3,533 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £3,268 | £3,419 | £6,522 | £8,407 | £9,722 | £31,338 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change