Semi Detached
NR20
3 beds
0 baths
Well House Cottage, Hoe Road South, Swanton Morley, Dereham, Norfolk NR20
East of England, England · NR20
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£577
↗ 1%After 5 Years
Change In Property Value
£25,094
↗ 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 | £5,196 | £5,274 | £5,353 | £5,487 | £5,624 | £26,934 |
| Total Expenses | £5,202 | £5,223 | £5,241 | £5,265 | £5,289 | £26,219 |
| Profit Before Tax | £-6 | £51 | £112 | £222 | £335 | £714 |
| Profit After Tax | £-6 | £42 | £91 | £180 | £271 | £577 |
| Change In Property Value | £1,950 | £4,618 | £6,146 | £7,136 | £5,245 | £25,094 |
| Net Return | £1,944 | £4,660 | £6,236 | £7,316 | £5,516 | £25,672 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 5% | 12% | 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