Flat
PE32
3 beds
1 bath
High Street, Castle Acre, King's Lynn, Norfolk PE32
Initial Investment
£132,350First YearProfit From Rental Income
£60,006
↗ 45%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
84%
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 | £28,884 | £29,462 | £30,198 | £30,953 | £31,727 | £151,224 |
| Total Expenses | £15,204 | £15,308 | £15,424 | £15,544 | £15,664 | £77,143 |
| Profit Before Tax | £13,680 | £14,154 | £14,774 | £15,410 | £16,063 | £74,081 |
| Profit After Tax | £11,081 | £11,465 | £11,967 | £12,482 | £13,011 | £60,006 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £16,281 | £16,769 | £22,787 | £26,548 | £29,258 | £111,642 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change