Flat
PE36
3 beds
2 baths
Cole Green, Sedgeford PE36
Initial Investment
£231,299First YearProfit From Rental Income
£25,831
↗ 11%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
46%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £20,452 | £20,550 | £20,659 | £20,770 | £20,882 | £103,314 |
| Profit Before Tax | £5,372 | £5,790 | £6,340 | £6,904 | £7,484 | £31,890 |
| Profit After Tax | £4,351 | £4,690 | £5,136 | £5,592 | £6,062 | £25,831 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £12,351 | £12,850 | £21,782 | £27,232 | £31,056 | £105,272 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 9% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change