Flat NR21 2 beds 1 bath

Swaffham Road, Toftrees, Fakenham NR21

East of England, England · NR21

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-13

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£34,746

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,460	£8,587	£8,716	£8,934	£9,157	£43,853
Total Expenses	£8,638	£8,700	£8,754	£8,818	£8,883	£43,792
Profit Before Tax	£-178	£-113	£-38	£116	£274	£61
Profit After Tax	£-178	£-113	£-38	£94	£222	£-13
Change In Property Value	£2,700	£6,395	£8,509	£9,880	£7,262	£34,746
Net Return	£2,523	£6,281	£8,471	£9,974	£7,484	£34,733
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	5%	11%	15%	18%	14%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change