Detached NR12 3 beds 1 bath

Low Street, Smallburgh, Norwich NR12

East of England, England · NR12

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£28,670

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£149,600

↗ 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	£34,872	£35,395	£35,926	£36,824	£37,745	£180,762
Total Expenses	£28,923	£28,988	£29,051	£29,151	£29,254	£145,367
Profit Before Tax	£5,949	£6,407	£6,875	£7,673	£8,491	£35,395
Profit After Tax	£4,819	£5,190	£5,569	£6,215	£6,878	£28,670
Change In Property Value	£11,625	£27,532	£36,637	£42,540	£31,267	£149,600
Net Return	£16,444	£32,722	£42,206	£48,755	£38,144	£178,271
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	13%	16%	19%	15%	69%

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