Flat
PE15
2 beds
1 bath
Norfolk Street, Wimblington PE15
Initial Investment
£93,450First YearProfit From Rental Income
£2,507
↗ 3%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
43%
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 | £10,872 | £11,089 | £11,367 | £11,651 | £11,942 | £56,921 |
| Total Expenses | £10,625 | £10,693 | £10,764 | £10,836 | £10,908 | £53,827 |
| Profit Before Tax | £247 | £396 | £603 | £815 | £1,034 | £3,094 |
| Profit After Tax | £200 | £321 | £488 | £660 | £838 | £2,507 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £4,000 | £4,197 | £8,395 | £10,939 | £12,710 | £40,241 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 14% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change