Semi Detached
NR11
3 beds
2 baths
The Street, Suffield NR11
East of England, England · NR11
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£23,890
↗ 13%After 5 Years
Change In Property Value
£106,168
↗ 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 | £25,848 | £26,236 | £26,629 | £27,295 | £27,977 | £133,985 |
| Total Expenses | £20,781 | £20,832 | £20,882 | £20,959 | £21,038 | £104,492 |
| Profit Before Tax | £5,067 | £5,403 | £5,747 | £6,336 | £6,940 | £29,493 |
| Profit After Tax | £4,104 | £4,377 | £4,655 | £5,132 | £5,621 | £23,890 |
| Change In Property Value | £8,250 | £19,539 | £26,000 | £30,189 | £22,189 | £106,168 |
| Net Return | £12,354 | £23,916 | £30,656 | £35,322 | £27,810 | £130,057 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change