Detached
NR16
2 beds
1 bath
Roudham Road, East Harling, Norwich NR16
East of England, England · NR16
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£5,701
↗ 5%After 5 Years
Change In Property Value
£72,387
↗ 19%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £14,066 | £14,101 | £14,134 | £14,183 | £14,233 | £70,716 |
| Profit Before Tax | £934 | £1,124 | £1,320 | £1,657 | £2,003 | £7,038 |
| Profit After Tax | £757 | £911 | £1,069 | £1,342 | £1,622 | £5,701 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £6,382 | £14,233 | £18,797 | £21,926 | £16,751 | £78,088 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 14% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change