Detached
NR21
3 beds
2 baths
Burnham Road, South Creake, Fakenham, Norfolk NR21
East of England, England · NR21
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£21,173
↗ 12%After 5 Years
Change In Property Value
£103,272
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,612 | £24,981 | £25,356 | £25,990 | £26,640 | £127,578 |
| Total Expenses | £20,175 | £20,224 | £20,272 | £20,346 | £20,421 | £101,438 |
| Profit Before Tax | £4,437 | £4,757 | £5,084 | £5,644 | £6,218 | £26,140 |
| Profit After Tax | £3,594 | £3,853 | £4,118 | £4,572 | £5,037 | £21,173 |
| Change In Property Value | £8,025 | £19,006 | £25,291 | £29,366 | £21,584 | £103,272 |
| Net Return | £11,619 | £22,859 | £29,409 | £33,938 | £26,621 | £124,446 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 15% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change