Flat
PE36
5 beds
2 baths
Victoria Avenue, Hunstanton PE36
Initial Investment
£246,399First YearProfit From Rental Income
£27,563
↗ 11%After 5 Years
Change In Property Value
£83,413
↗ 20%After 5 Years
Return On Investment
45%
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 | £27,120 | £27,662 | £28,354 | £29,063 | £29,789 | £141,989 |
| Total Expenses | £21,376 | £21,476 | £21,588 | £21,703 | £21,818 | £107,960 |
| Profit Before Tax | £5,745 | £6,187 | £6,766 | £7,360 | £7,971 | £34,029 |
| Profit After Tax | £4,653 | £5,011 | £5,481 | £5,962 | £6,457 | £27,563 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £26,244 | £83,413 |
| Net Return | £13,053 | £13,579 | £22,959 | £28,684 | £32,701 | £110,977 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change