Semi Detached
NR12
3 beds
1 bath
Walcott Road, Bacton, Norwich NR12
East of England, England · NR12
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£8,960
↗ 10%After 5 Years
Change In Property Value
£53,856
↗ 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 | £12,552 | £12,740 | £12,931 | £13,255 | £13,586 | £65,064 |
| Total Expenses | £10,732 | £10,763 | £10,793 | £10,836 | £10,879 | £54,003 |
| Profit Before Tax | £1,820 | £1,977 | £2,139 | £2,419 | £2,707 | £11,061 |
| Profit After Tax | £1,474 | £1,601 | £1,732 | £1,960 | £2,192 | £8,960 |
| Change In Property Value | £4,185 | £9,911 | £13,189 | £15,314 | £11,256 | £53,856 |
| Net Return | £5,659 | £11,513 | £14,922 | £17,274 | £13,448 | £62,816 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 16% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change