Flat
PE31
4 beds
4 baths
The Street, Tattersett PE31
Initial Investment
£344,549First YearProfit From Rental Income
£136,428
↗ 40%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
71%
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 | £61,116 | £62,338 | £63,897 | £65,494 | £67,132 | £319,977 |
| Total Expenses | £29,933 | £30,101 | £30,300 | £30,503 | £30,710 | £151,547 |
| Profit Before Tax | £31,183 | £32,237 | £33,597 | £34,991 | £36,422 | £168,430 |
| Profit After Tax | £25,258 | £26,112 | £27,213 | £28,342 | £29,502 | £136,428 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £36,258 | £37,332 | £50,102 | £58,098 | £63,869 | £245,660 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 15% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change