Flat
PE31
3 beds
3 baths
Lords Lane, Heacham PE31
Initial Investment
£180,199First YearProfit From Rental Income
£10,606
↗ 6%After 5 Years
Change In Property Value
£65,539
↗ 20%After 5 Years
Return On Investment
42%
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 | £18,888 | £19,266 | £19,747 | £20,241 | £20,747 | £98,889 |
| Total Expenses | £16,982 | £17,065 | £17,156 | £17,250 | £17,343 | £85,796 |
| Profit Before Tax | £1,906 | £2,200 | £2,591 | £2,991 | £3,404 | £13,093 |
| Profit After Tax | £1,544 | £1,782 | £2,099 | £2,423 | £2,757 | £10,606 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £8,144 | £8,514 | £15,832 | £20,276 | £23,378 | £76,145 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change