Flat
PE32
3 beds
1 bath
Cuckstool Lane, Castle Acre PE32
Initial Investment
£382,299First YearProfit From Rental Income
£149,600
↗ 39%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
70%
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 | £66,672 | £68,005 | £69,706 | £71,448 | £73,234 | £349,066 |
| Total Expenses | £32,472 | £32,652 | £32,865 | £33,083 | £33,304 | £164,375 |
| Profit Before Tax | £34,200 | £35,354 | £36,841 | £38,366 | £39,930 | £184,691 |
| Profit After Tax | £27,702 | £28,637 | £29,841 | £31,076 | £32,344 | £149,600 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £39,702 | £40,877 | £54,811 | £63,537 | £69,836 | £268,761 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 10% | 11% | 14% | 17% | 18% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change