Terraced
NR14
2 beds
1 bath
Church Hill, Beccles Road, Haddiscoe, Norwich NR14
East of England, England · NR14
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£66
↗ 0%After 5 Years
Change In Property Value
£45,363
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,700 | £8,830 | £8,963 | £9,187 | £9,417 | £45,097 |
| Total Expenses | £8,931 | £8,957 | £8,980 | £9,013 | £9,047 | £44,928 |
| Profit Before Tax | £-231 | £-126 | £-17 | £174 | £370 | £170 |
| Profit After Tax | £-231 | £-126 | £-17 | £141 | £300 | £66 |
| Change In Property Value | £3,525 | £8,348 | £11,109 | £12,899 | £9,481 | £45,363 |
| Net Return | £3,294 | £8,222 | £11,092 | £13,040 | £9,781 | £45,429 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 5% | 11% | 16% | 18% | 14% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change