Flat
PE31
2 beds
1 bath
Manor Road, Dersingham PE31
Initial Investment
£142,550First YearProfit From Rental Income
£63,962
↗ 45%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
83%
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 | £30,552 | £31,163 | £31,942 | £32,741 | £33,559 | £159,957 |
| Total Expenses | £15,966 | £16,073 | £16,194 | £16,318 | £16,442 | £80,992 |
| Profit Before Tax | £14,586 | £15,090 | £15,748 | £16,423 | £17,117 | £78,965 |
| Profit After Tax | £11,815 | £12,223 | £12,756 | £13,303 | £13,865 | £63,962 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £17,315 | £17,833 | £24,201 | £28,180 | £31,049 | £118,577 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change