Flat
PE37
4 beds
1 bath
Ash Close, Swaffham PE37
Initial Investment
£125,550First YearProfit From Rental Income
£12,972
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
50%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,533 | £13,611 | £13,695 | £13,781 | £13,867 | £68,487 |
| Profit Before Tax | £2,607 | £2,852 | £3,179 | £3,515 | £3,862 | £16,015 |
| Profit After Tax | £2,112 | £2,310 | £2,575 | £2,847 | £3,128 | £12,972 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,112 | £7,410 | £12,979 | £16,372 | £18,749 | £62,623 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change