Detached NR10 3 beds 1 bath

Whitwell Common, Whitwell, Norwich, Norfolk NR10

East of England, England · NR10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£21,517

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£96,516

↗ 19%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£18,937	£18,985	£19,031	£19,102	£19,175	£95,229
Profit Before Tax	£4,559	£4,864	£5,175	£5,709	£6,257	£26,564
Profit After Tax	£3,693	£3,940	£4,192	£4,625	£5,068	£21,517
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£11,193	£21,702	£27,829	£32,070	£25,240	£118,033
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	13%	17%	20%	15%	72%

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