Terraced NR21 2 beds 1 bath

Church Lanes, Fakenham NR21

East of England, England · NR21

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,622

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£29,920

↗ 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	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£6,200	£6,223	£6,244	£6,273	£6,303	£31,243
Profit Before Tax	£928	£1,012	£1,099	£1,254	£1,413	£5,706
Profit After Tax	£752	£820	£890	£1,016	£1,144	£4,622
Change In Property Value	£2,325	£5,506	£7,327	£8,508	£6,253	£29,920
Net Return	£3,077	£6,326	£8,218	£9,524	£7,398	£34,542
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	6%	13%	17%	20%	16%	73%

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