Flat
PE31
4 beds
4 baths
Chequers Street, Docking PE31
Initial Investment
£611,549First YearProfit From Rental Income
£224,985
↗ 37%After 5 Years
Change In Property Value
£177,750
↗ 20%After 5 Years
Return On Investment
66%
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 | £99,444 | £101,433 | £103,969 | £106,568 | £109,232 | £520,646 |
| Total Expenses | £47,454 | £47,698 | £47,995 | £48,299 | £48,608 | £240,053 |
| Profit Before Tax | £51,990 | £53,734 | £55,974 | £58,269 | £60,624 | £280,592 |
| Profit After Tax | £41,963 | £43,245 | £44,891 | £46,578 | £48,309 | £224,985 |
| Change In Property Value | £17,900 | £18,258 | £37,246 | £48,420 | £55,925 | £177,750 |
| Net Return | £59,863 | £61,503 | £82,137 | £94,998 | £104,234 | £402,735 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 13% | 16% | 17% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change