Terraced
NR21
2 beds
1 bath
West Street, North Creake NR21
East of England, England · NR21
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£11,615
↗ 12%After 5 Years
Change In Property Value
£60,805
↗ 19%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,713 | £14,934 | £15,307 | £15,690 | £75,141 |
| Total Expenses | £12,085 | £12,119 | £12,151 | £12,199 | £12,248 | £60,802 |
| Profit Before Tax | £2,411 | £2,594 | £2,783 | £3,108 | £3,442 | £14,339 |
| Profit After Tax | £1,953 | £2,102 | £2,254 | £2,518 | £2,788 | £11,615 |
| Change In Property Value | £4,725 | £11,190 | £14,891 | £17,290 | £12,708 | £60,805 |
| Net Return | £6,678 | £13,292 | £17,145 | £19,808 | £15,497 | £72,420 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 16% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change