Semi Detached NR10 2 beds 1 bath

Westgate Street, Hevingham NR10

East of England, England · NR10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£7,328

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 19%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£7,875	£7,901	£7,926	£7,960	£7,996	£39,658
Profit Before Tax	£1,521	£1,636	£1,754	£1,962	£2,174	£9,047
Profit After Tax	£1,232	£1,325	£1,421	£1,589	£1,761	£7,328
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£4,232	£8,430	£10,876	£12,567	£9,830	£45,935
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	14%	18%	21%	16%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change