Flat
SG19
2 beds
1 bath
Royston Street, Potton SG19
Initial Investment
£152,750First YearProfit From Rental Income
£67,918
↗ 44%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
82%
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 | £32,220 | £32,864 | £33,686 | £34,528 | £35,391 | £168,690 |
| Total Expenses | £16,728 | £16,838 | £16,963 | £17,091 | £17,220 | £84,841 |
| Profit Before Tax | £15,492 | £16,026 | £16,723 | £17,437 | £18,171 | £83,849 |
| Profit After Tax | £12,549 | £12,981 | £13,545 | £14,124 | £14,719 | £67,918 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £18,349 | £18,897 | £25,614 | £29,813 | £32,840 | £125,513 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 21% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change