Detached
NR10
1 bed
1 bath
Chapel Yard, Horsham St Faith, Norwich NR10
East of England, England · NR10
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£5,467
↗ 11%After 5 Years
Change In Property Value
£30,885
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,751 | £7,945 | £8,144 | £39,001 |
| Total Expenses | £6,400 | £6,424 | £6,446 | £6,476 | £6,506 | £32,252 |
| Profit Before Tax | £1,124 | £1,213 | £1,306 | £1,469 | £1,638 | £6,749 |
| Profit After Tax | £910 | £982 | £1,057 | £1,190 | £1,326 | £5,467 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £3,310 | £6,666 | £8,621 | £9,973 | £7,781 | £36,352 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change