Flat
PE36
3 beds
1 bath
High Street, Thornham PE36
Initial Investment
£378,524First YearProfit From Rental Income
£148,250
↗ 39%After 5 Years
Change In Property Value
£118,169
↗ 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 | £66,108 | £67,430 | £69,116 | £70,844 | £72,615 | £346,113 |
| Total Expenses | £32,217 | £32,396 | £32,607 | £32,824 | £33,044 | £163,088 |
| Profit Before Tax | £33,891 | £35,035 | £36,509 | £38,020 | £39,571 | £183,025 |
| Profit After Tax | £27,451 | £28,378 | £29,572 | £30,796 | £32,053 | £148,250 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £39,351 | £40,516 | £54,334 | £62,986 | £69,232 | £266,419 |
| 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