Flat
PE32
3 beds
1 bath
Bailey Street, Castle Acre PE32
Initial Investment
£231,299First YearProfit From Rental Income
£14,655
↗ 6%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
41%
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 | £22,896 | £23,354 | £23,938 | £24,536 | £25,150 | £119,874 |
| Total Expenses | £20,160 | £20,251 | £20,353 | £20,456 | £20,560 | £101,781 |
| Profit Before Tax | £2,736 | £3,103 | £3,585 | £4,080 | £4,589 | £18,093 |
| Profit After Tax | £2,216 | £2,513 | £2,904 | £3,305 | £3,717 | £14,655 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £10,216 | £10,673 | £19,550 | £24,945 | £28,712 | £94,097 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change