Detached
IP26
4 beds
3 baths
Nursery Lane, Hockwold, Thetford IP26
Initial Investment
£321,899First YearProfit From Rental Income
£-86,267
↘ -27%After 5 Years
Change In Property Value
£143,485
↗ 28%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £17,231 | £17,244 | £17,254 | £17,264 | £17,275 | £86,267 |
| Profit Before Tax | £-17,231 | £-17,244 | £-17,254 | £-17,264 | £-17,275 | £-86,267 |
| Profit After Tax | £-17,231 | £-17,244 | £-17,254 | £-17,264 | £-17,275 | £-86,267 |
| Change In Property Value | £15,600 | £26,780 | £33,743 | £35,767 | £31,595 | £143,485 |
| Net Return | £-1,631 | £9,537 | £16,489 | £18,503 | £14,320 | £57,217 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change