Flat
PE37
3 beds
1 bath
Watton Road, Swaffham PE37
Initial Investment
£213,049First YearProfit From Rental Income
£90,305
↗ 42%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
77%
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 | £41,664 | £42,497 | £43,560 | £44,649 | £45,765 | £218,135 |
| Total Expenses | £21,045 | £21,174 | £21,323 | £21,476 | £21,630 | £106,647 |
| Profit Before Tax | £20,619 | £21,323 | £22,237 | £23,173 | £24,135 | £111,487 |
| Profit After Tax | £16,702 | £17,272 | £18,012 | £18,770 | £19,549 | £90,305 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £24,202 | £24,922 | £33,618 | £39,058 | £42,982 | £164,781 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 11% | 12% | 16% | 18% | 20% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change