Flat
PE31
2 beds
1 bath
Park Lane, Snettisham PE31
Initial Investment
£145,950First YearProfit From Rental Income
£65,311
↗ 45%After 5 Years
Change In Property Value
£55,609
↗ 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 | £31,116 | £31,738 | £32,532 | £33,345 | £34,179 | £162,910 |
| Total Expenses | £16,221 | £16,329 | £16,451 | £16,576 | £16,702 | £82,279 |
| Profit Before Tax | £14,895 | £15,409 | £16,081 | £16,769 | £17,476 | £80,631 |
| Profit After Tax | £12,065 | £12,482 | £13,025 | £13,583 | £14,156 | £65,311 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £17,665 | £18,194 | £24,678 | £28,731 | £31,652 | £120,920 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 12% | 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