Flat
PE31
5 beds
3 baths
Manor Road, Dersingham PE31
Initial Investment
£495,549First YearProfit From Rental Income
£189,035
↗ 38%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
68%
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 | £83,328 | £84,995 | £87,119 | £89,297 | £91,530 | £436,269 |
| Total Expenses | £40,089 | £40,302 | £40,557 | £40,819 | £41,085 | £202,851 |
| Profit Before Tax | £43,239 | £44,693 | £46,562 | £48,479 | £50,445 | £233,418 |
| Profit After Tax | £35,024 | £36,201 | £37,715 | £39,268 | £40,827 | £189,035 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £50,024 | £51,501 | £68,927 | £79,843 | £87,692 | £337,987 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change