Flat
PE31
6 beds
4 baths
Neville Road, Heacham, Norfolk PE31
Initial Investment
£446,474First YearProfit From Rental Income
£171,987
↗ 39%After 5 Years
Change In Property Value
£136,043
↗ 20%After 5 Years
Return On Investment
69%
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 | £76,116 | £77,638 | £79,579 | £81,569 | £83,608 | £398,510 |
| Total Expenses | £36,789 | £36,987 | £37,224 | £37,467 | £37,714 | £186,181 |
| Profit Before Tax | £39,327 | £40,651 | £42,355 | £44,102 | £45,894 | £212,329 |
| Profit After Tax | £31,855 | £32,927 | £34,308 | £35,722 | £37,174 | £171,987 |
| Change In Property Value | £13,700 | £13,974 | £28,507 | £37,059 | £42,803 | £136,043 |
| Net Return | £45,555 | £46,901 | £62,815 | £72,781 | £79,978 | £308,030 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 10% | 11% | 14% | 16% | 18% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change