Flat
PO38
2 beds
2 baths
St. Catherine Street, Ventnor PO38
Initial Investment
£120,173First YearProfit From Rental Income
£7,946
↗ 7%After 5 Years
Change In Property Value
£47,655
↗ 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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £12,960 | £13,035 | £13,114 | £13,196 | £13,277 | £65,583 |
| Profit Before Tax | £1,440 | £1,653 | £1,941 | £2,236 | £2,540 | £9,810 |
| Profit After Tax | £1,166 | £1,339 | £1,572 | £1,811 | £2,058 | £7,946 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £5,965 | £6,234 | £11,558 | £14,792 | £17,051 | £55,601 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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