Flat
PE31
2 beds
1 bath
Carr Terrace, Docking, King's Lynn PE31
Initial Investment
£109,500First YearProfit From Rental Income
£10,419
↗ 10%After 5 Years
Change In Property Value
£43,693
↗ 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 | £14,208 | £14,492 | £14,854 | £15,226 | £15,606 | £74,387 |
| Total Expenses | £12,149 | £12,224 | £12,303 | £12,384 | £12,465 | £61,524 |
| Profit Before Tax | £2,059 | £2,268 | £2,552 | £2,842 | £3,142 | £12,862 |
| Profit After Tax | £1,668 | £1,837 | £2,067 | £2,302 | £2,545 | £10,419 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £6,068 | £6,325 | £11,222 | £14,204 | £16,292 | £54,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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