Detached
NR23
1 bed
1 bath
Newgate Lane, Wells-Next-The-Sea NR23
East of England, England · NR23
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£19,658
↗ 12%After 5 Years
Change In Property Value
£96,516
↗ 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 | £23,004 | £23,349 | £23,699 | £24,292 | £24,899 | £119,243 |
| Total Expenses | £18,888 | £18,935 | £18,980 | £19,050 | £19,121 | £94,974 |
| Profit Before Tax | £4,116 | £4,414 | £4,719 | £5,242 | £5,778 | £24,269 |
| Profit After Tax | £3,334 | £3,575 | £3,822 | £4,246 | £4,680 | £19,658 |
| Change In Property Value | £7,500 | £17,763 | £23,637 | £27,445 | £20,172 | £96,516 |
| Net Return | £10,834 | £21,338 | £27,459 | £31,691 | £24,852 | £116,174 |
| 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