Flat
PE31
2 beds
1 bath
Lodge Road, Heacham PE31
Initial Investment
£109,500First YearProfit From Rental Income
£4,235
↗ 4%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
44%
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 | £12,588 | £12,840 | £13,161 | £13,490 | £13,827 | £65,905 |
| Total Expenses | £11,987 | £12,058 | £12,134 | £12,210 | £12,287 | £60,676 |
| Profit Before Tax | £601 | £781 | £1,027 | £1,279 | £1,540 | £5,229 |
| Profit After Tax | £487 | £633 | £832 | £1,036 | £1,248 | £4,235 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £4,887 | £5,121 | £9,988 | £12,939 | £14,995 | £47,928 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 5% | 9% | 12% | 14% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change