Flat
PE33
2 beds
1 bath
Castle Road, Wormegay, King's Lynn, Norfolk PE33
Initial Investment
£93,450First YearProfit From Rental Income
£7,819
↗ 8%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
49%
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 | £12,264 | £12,509 | £12,822 | £13,143 | £13,471 | £64,209 |
| Total Expenses | £10,765 | £10,835 | £10,909 | £10,985 | £11,061 | £54,555 |
| Profit Before Tax | £1,499 | £1,674 | £1,913 | £2,157 | £2,410 | £9,654 |
| Profit After Tax | £1,214 | £1,356 | £1,549 | £1,747 | £1,952 | £7,819 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £5,014 | £5,232 | £9,456 | £12,027 | £13,825 | £45,554 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change