Terraced
NR12
2 beds
1 bath
Chapel Road, East Ruston NR12
East of England, England · NR12
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£5,457
↗ 9%After 5 Years
Change In Property Value
£36,676
↗ 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 | £8,556 | £8,684 | £8,815 | £9,035 | £9,261 | £44,351 |
| Total Expenses | £7,469 | £7,494 | £7,517 | £7,550 | £7,583 | £37,614 |
| Profit Before Tax | £1,087 | £1,190 | £1,297 | £1,485 | £1,678 | £6,737 |
| Profit After Tax | £881 | £964 | £1,051 | £1,203 | £1,359 | £5,457 |
| Change In Property Value | £2,850 | £6,750 | £8,982 | £10,429 | £7,665 | £36,676 |
| Net Return | £3,731 | £7,714 | £10,033 | £11,632 | £9,024 | £42,133 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 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