Detached
NR21
2 beds
1 bath
Burnham Road, North Creake, Fakenham NR21
East of England, England · NR21
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£9,844
↗ 12%After 5 Years
Change In Property Value
£53,084
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,030 | £13,356 | £13,690 | £65,562 |
| Total Expenses | £10,613 | £10,644 | £10,674 | £10,717 | £10,761 | £53,409 |
| Profit Before Tax | £2,035 | £2,193 | £2,356 | £2,639 | £2,929 | £12,153 |
| Profit After Tax | £1,648 | £1,777 | £1,909 | £2,138 | £2,372 | £9,844 |
| Change In Property Value | £4,125 | £9,769 | £13,000 | £15,095 | £11,095 | £53,084 |
| Net Return | £5,773 | £11,546 | £14,909 | £17,232 | £13,467 | £62,928 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change