Flat
PE31
2 beds
1 bath
Manor Lane, Snettisham PE31
Initial Investment
£98,800First YearProfit From Rental Income
£44,227
↗ 45%After 5 Years
Change In Property Value
£39,721
↗ 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 | £22,224 | £22,668 | £23,235 | £23,816 | £24,411 | £116,355 |
| Total Expenses | £12,157 | £12,248 | £12,347 | £12,449 | £12,552 | £61,754 |
| Profit Before Tax | £10,067 | £10,421 | £10,888 | £11,367 | £11,860 | £54,601 |
| Profit After Tax | £8,154 | £8,441 | £8,819 | £9,207 | £9,606 | £44,227 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £12,154 | £12,521 | £17,142 | £20,027 | £22,104 | £83,948 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| 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