Flat NR24 3 beds 1 bath

High Road, Briston, Melton Constable, Norfolk NR24

East of England, England · NR24

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£30,544

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£159,252

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,772	£39,354	£39,944	£40,942	£41,966	£200,978
Total Expenses	£32,422	£32,530	£32,630	£32,771	£32,916	£163,269
Profit Before Tax	£6,350	£6,824	£7,314	£8,171	£9,050	£37,709
Profit After Tax	£5,144	£5,527	£5,924	£6,619	£7,330	£30,544
Change In Property Value	£12,375	£29,308	£39,001	£45,284	£33,284	£159,252
Net Return	£17,519	£34,835	£44,925	£51,903	£40,614	£189,796
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	13%	16%	19%	15%	68%

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