Detached
NR12
3 beds
1 bath
Lower Street, Horning NR12
East of England, England · NR12
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£18,758
↗ 11%After 5 Years
Change In Property Value
£101,342
↗ 19%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £19,755 | £19,803 | £19,849 | £19,920 | £19,993 | £99,319 |
| Profit Before Tax | £3,873 | £4,180 | £4,493 | £5,031 | £5,581 | £23,158 |
| Profit After Tax | £3,137 | £3,386 | £3,640 | £4,075 | £4,521 | £18,758 |
| Change In Property Value | £7,875 | £18,651 | £24,819 | £28,817 | £21,181 | £101,342 |
| Net Return | £11,012 | £22,036 | £28,458 | £32,892 | £25,701 | £120,100 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 13% | 17% | 19% | 15% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change