Flat
NR12
1 bed
1 bath
Staitheway Road, Wroxham NR12
East of England, England · NR12
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£458
↗ 1%After 5 Years
Change In Property Value
£43,432
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,128 | £10,280 | £10,434 | £10,695 | £10,962 | £52,499 |
| Total Expenses | £10,252 | £10,317 | £10,374 | £10,442 | £10,511 | £51,896 |
| Profit Before Tax | £-124 | £-37 | £60 | £253 | £451 | £603 |
| Profit After Tax | £-124 | £-37 | £49 | £205 | £366 | £458 |
| Change In Property Value | £3,375 | £7,993 | £10,637 | £12,350 | £9,077 | £43,432 |
| Net Return | £3,251 | £7,956 | £10,685 | £12,555 | £9,443 | £43,890 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 14% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change