Semi Detached
NR16
4 beds
2 baths
Wymondham Road, Wreningham, Norwich NR16
East of England, England · NR16
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£10,271
↗ 5%After 5 Years
Change In Property Value
£114,854
↗ 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 | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £22,024 | £22,072 | £22,118 | £22,190 | £22,264 | £110,668 |
| Profit Before Tax | £1,772 | £2,081 | £2,397 | £2,938 | £3,493 | £12,681 |
| Profit After Tax | £1,436 | £1,686 | £1,941 | £2,380 | £2,829 | £10,271 |
| Change In Property Value | £8,925 | £21,137 | £28,128 | £32,660 | £24,005 | £114,854 |
| Net Return | £10,361 | £22,823 | £30,069 | £35,039 | £26,834 | £125,126 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 12% | 15% | 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