Flat
PE31
3 beds
1 bath
Lynn Road, Ingoldisthorpe, King's Lynn, Norfolk PE31
Initial Investment
£125,550First YearProfit From Rental Income
£57,399
↗ 46%After 5 Years
Change In Property Value
£49,651
↗ 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 | £27,780 | £28,336 | £29,044 | £29,770 | £30,514 | £145,444 |
| Total Expenses | £14,697 | £14,798 | £14,912 | £15,029 | £15,146 | £74,581 |
| Profit Before Tax | £13,083 | £13,537 | £14,132 | £14,742 | £15,369 | £70,863 |
| Profit After Tax | £10,597 | £10,965 | £11,447 | £11,941 | £12,449 | £57,399 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £15,597 | £16,065 | £21,851 | £25,466 | £28,070 | £107,050 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| 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