Flat
PE31
2 beds
1 bath
Fenway, Heacham PE31
Initial Investment
£173,150First YearProfit From Rental Income
£75,830
↗ 44%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
80%
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 | £35,556 | £36,267 | £37,174 | £38,103 | £39,056 | £186,156 |
| Total Expenses | £18,252 | £18,369 | £18,502 | £18,639 | £18,777 | £92,539 |
| Profit Before Tax | £17,304 | £17,898 | £18,671 | £19,464 | £20,279 | £93,617 |
| Profit After Tax | £14,017 | £14,498 | £15,124 | £15,766 | £16,426 | £75,830 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £20,417 | £21,026 | £28,441 | £33,078 | £36,421 | £139,383 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 44% |
| Total Net Return (%) | 12% | 12% | 16% | 19% | 21% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change