Flat
PE31
2 beds
1 bath
Chapel Road, Dersingham, Norfolk PE31
Initial Investment
£112,175First YearProfit From Rental Income
£50,790
↗ 45%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
85%
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 | £24,996 | £25,496 | £26,133 | £26,787 | £27,456 | £130,868 |
| Total Expenses | £13,426 | £13,522 | £13,629 | £13,738 | £13,848 | £68,164 |
| Profit Before Tax | £11,570 | £11,973 | £12,504 | £13,048 | £13,608 | £62,704 |
| Profit After Tax | £9,371 | £9,698 | £10,128 | £10,569 | £11,023 | £50,790 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £13,871 | £14,288 | £19,492 | £22,742 | £25,082 | £95,476 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change