Flat
PE31
3 beds
1 bath
Lynn Road, Dersingham, King's Lynn PE31
Initial Investment
£139,150First YearProfit From Rental Income
£7,148
↗ 5%After 5 Years
Change In Property Value
£53,623
↗ 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 | £15,456 | £15,765 | £16,159 | £16,563 | £16,977 | £80,921 |
| Total Expenses | £14,258 | £14,335 | £14,417 | £14,501 | £14,585 | £72,097 |
| Profit Before Tax | £1,198 | £1,430 | £1,742 | £2,062 | £2,392 | £8,824 |
| Profit After Tax | £971 | £1,159 | £1,411 | £1,670 | £1,937 | £7,148 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £6,371 | £6,667 | £12,647 | £16,277 | £18,809 | £60,771 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 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