Flat
PE31
2 beds
1 bath
Harpers Yard, Creake Road, Syderstone PE31
Initial Investment
£139,150First YearProfit From Rental Income
£14,705
↗ 11%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £14,456 | £14,537 | £14,624 | £14,714 | £14,803 | £73,133 |
| Profit Before Tax | £2,980 | £3,248 | £3,605 | £3,971 | £4,349 | £18,154 |
| Profit After Tax | £2,414 | £2,631 | £2,920 | £3,217 | £3,523 | £14,705 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,814 | £8,139 | £14,157 | £17,824 | £20,394 | £68,328 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change