Flat
PE15
2 beds
1 bath
West End, March PE15
Initial Investment
£73,100First YearProfit From Rental Income
£31,056
↗ 42%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
83%
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 | £16,668 | £17,001 | £17,426 | £17,862 | £18,309 | £87,266 |
| Total Expenses | £9,618 | £9,697 | £9,783 | £9,870 | £9,958 | £48,926 |
| Profit Before Tax | £7,050 | £7,304 | £7,644 | £7,992 | £8,351 | £38,340 |
| Profit After Tax | £5,710 | £5,916 | £6,191 | £6,473 | £6,764 | £31,056 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £8,710 | £8,976 | £12,434 | £14,588 | £16,137 | £60,846 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change