Flat
PE36
3 beds
1 bath
Kirkgate, Holme Next The Sea, Hunstanton, Norfolk, 6Lj PE36
Initial Investment
£269,049First YearProfit From Rental Income
£110,085
↗ 41%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
74%
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 | £50,004 | £51,004 | £52,279 | £53,586 | £54,926 | £261,799 |
| Total Expenses | £24,854 | £25,000 | £25,171 | £25,345 | £25,522 | £125,892 |
| Profit Before Tax | £25,150 | £26,004 | £27,109 | £28,241 | £29,404 | £135,907 |
| Profit After Tax | £20,371 | £21,063 | £21,958 | £22,875 | £23,817 | £110,085 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £29,371 | £30,243 | £40,685 | £47,221 | £51,936 | £199,456 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 11% | 11% | 15% | 18% | 19% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change