Flat
PE32
2 beds
1 bath
Dereham Road, Litcham PE32
Initial Investment
£78,100First YearProfit From Rental Income
£5,266
↗ 7%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
47%
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 | £10,332 | £10,539 | £10,802 | £11,072 | £11,349 | £54,094 |
| Total Expenses | £9,381 | £9,448 | £9,517 | £9,588 | £9,658 | £47,593 |
| Profit Before Tax | £951 | £1,091 | £1,285 | £1,484 | £1,691 | £6,501 |
| Profit After Tax | £770 | £884 | £1,041 | £1,202 | £1,369 | £5,266 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £3,970 | £4,148 | £7,699 | £9,858 | £11,367 | £37,042 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change