Flat
PE23
2 beds
1 bath
Welton-Le-Marsh, Spilsby PE23
Initial Investment
£88,100First YearProfit From Rental Income
£38,968
↗ 44%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
85%
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 | £20,004 | £20,404 | £20,914 | £21,437 | £21,973 | £104,732 |
| Total Expenses | £11,142 | £11,228 | £11,322 | £11,418 | £11,514 | £56,624 |
| Profit Before Tax | £8,862 | £9,176 | £9,592 | £10,019 | £10,459 | £48,108 |
| Profit After Tax | £7,178 | £7,433 | £7,770 | £8,115 | £8,472 | £38,968 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £10,778 | £11,105 | £15,261 | £17,854 | £19,719 | £74,716 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change