Terraced NR12 2 beds 1 bath

Staitheway Road, Wroxham NR12

East of England, England · NR12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£9,596

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,945

↗ 19%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,673	£14,015	£14,365	£68,797
Total Expenses	£11,319	£11,351	£11,382	£11,426	£11,472	£56,950
Profit Before Tax	£1,953	£2,120	£2,291	£2,589	£2,893	£11,846
Profit After Tax	£1,582	£1,717	£1,856	£2,097	£2,344	£9,596
Change In Property Value	£4,425	£10,480	£13,946	£16,193	£11,902	£56,945
Net Return	£6,007	£12,197	£15,802	£18,289	£14,245	£66,540
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	13%	17%	20%	16%	73%

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