Detached NR12 4 beds 1 bath

Wayford Bridge, Wayford Bridge NR12

East of England, England · NR12

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£43,606

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£221,988

↗ 19%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,756	£52,532	£53,320	£54,653	£56,020	£268,282
Total Expenses	£42,677	£42,767	£42,856	£43,000	£43,147	£214,447
Profit Before Tax	£9,079	£9,765	£10,464	£11,654	£12,873	£53,835
Profit After Tax	£7,354	£7,910	£8,476	£9,439	£10,427	£43,606
Change In Property Value	£17,250	£40,854	£54,365	£63,123	£46,396	£221,988
Net Return	£24,604	£48,764	£62,841	£72,563	£56,823	£265,594
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	12%	16%	18%	14%	66%

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