Flat
PE36
2 beds
2 baths
Cole Green, Sedgeford PE36
Initial Investment
£183,849First YearProfit From Rental Income
£79,786
↗ 43%After 5 Years
Change In Property Value
£66,532
↗ 20%After 5 Years
Return On Investment
80%
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 | £37,224 | £37,968 | £38,918 | £39,891 | £40,888 | £194,889 |
| Total Expenses | £19,014 | £19,134 | £19,272 | £19,413 | £19,555 | £96,388 |
| Profit Before Tax | £18,210 | £18,835 | £19,646 | £20,478 | £21,333 | £98,501 |
| Profit After Tax | £14,750 | £15,256 | £15,913 | £16,587 | £17,279 | £79,786 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £20,933 | £66,532 |
| Net Return | £21,450 | £22,090 | £29,854 | £34,711 | £38,212 | £146,318 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 43% |
| Total Net Return (%) | 12% | 12% | 16% | 19% | 21% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change