Terraced NR11 2 beds 1 bath

Beckmeadow Way, Norwich, Norfolk NR11

East of England, England · NR11

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,677

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£52,119

↗ 19%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,696	£12,886	£13,080	£13,407	£13,742	£65,811
Total Expenses	£10,457	£10,488	£10,518	£10,561	£10,605	£52,630
Profit Before Tax	£2,239	£2,398	£2,562	£2,846	£3,137	£13,181
Profit After Tax	£1,814	£1,942	£2,075	£2,305	£2,541	£10,677
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£5,864	£11,534	£14,839	£17,125	£13,434	£62,796
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	14%	18%	21%	16%	76%

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