Detached
NR12
3 beds
2 baths
Lower Street, Horning NR12
East of England, England · NR12
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£22,732
↗ 11%After 5 Years
Change In Property Value
£120,645
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,128 | £28,550 | £28,978 | £29,703 | £30,445 | £145,804 |
| Total Expenses | £23,422 | £23,477 | £23,530 | £23,613 | £23,698 | £117,740 |
| Profit Before Tax | £4,706 | £5,073 | £5,448 | £6,090 | £6,747 | £28,064 |
| Profit After Tax | £3,812 | £4,109 | £4,413 | £4,933 | £5,465 | £22,732 |
| Change In Property Value | £9,375 | £22,203 | £29,546 | £34,306 | £25,215 | £120,645 |
| Net Return | £13,187 | £26,312 | £33,959 | £39,239 | £30,680 | £143,377 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 13% | 16% | 19% | 15% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change