Flat
PO38
2 beds
1 bath
West Street, Ventnor, Isle Of Wight PO38
Initial Investment
£114,850First YearProfit From Rental Income
£7,255
↗ 6%After 5 Years
Change In Property Value
£45,679
↗ 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 | £13,800 | £14,076 | £14,428 | £14,789 | £15,158 | £72,251 |
| Total Expenses | £12,505 | £12,579 | £12,657 | £12,737 | £12,817 | £63,295 |
| Profit Before Tax | £1,295 | £1,497 | £1,771 | £2,052 | £2,342 | £8,956 |
| Profit After Tax | £1,049 | £1,213 | £1,434 | £1,662 | £1,897 | £7,255 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £5,649 | £5,905 | £11,006 | £14,105 | £16,269 | £52,933 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change