Flat
PE32
3 beds
1 bath
Lynn Road, Gayton, King's Lynn PE32
Initial Investment
£152,715First YearProfit From Rental Income
£67,926
↗ 44%After 5 Years
Change In Property Value
£57,585
↗ 20%After 5 Years
Return On Investment
82%
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 | £32,220 | £32,864 | £33,686 | £34,528 | £35,391 | £168,690 |
| Total Expenses | £16,726 | £16,836 | £16,961 | £17,089 | £17,218 | £84,831 |
| Profit Before Tax | £15,494 | £16,028 | £16,725 | £17,439 | £18,173 | £83,859 |
| Profit After Tax | £12,550 | £12,983 | £13,547 | £14,125 | £14,720 | £67,926 |
| Change In Property Value | £5,799 | £5,915 | £12,067 | £15,687 | £18,118 | £57,585 |
| Net Return | £18,349 | £18,898 | £25,614 | £29,812 | £32,838 | £125,511 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change