Terraced
NR25
1 bed
0 baths
18 Station Road, Holt, Norfolk NR25
East of England, England · NR25
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,397
↗ 12%After 5 Years
Change In Property Value
£34,746
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,460 | £8,587 | £8,716 | £8,934 | £9,157 | £43,853 |
| Total Expenses | £7,138 | £7,163 | £7,186 | £7,218 | £7,251 | £35,955 |
| Profit Before Tax | £1,323 | £1,424 | £1,530 | £1,716 | £1,906 | £7,898 |
| Profit After Tax | £1,071 | £1,154 | £1,239 | £1,390 | £1,544 | £6,397 |
| Change In Property Value | £2,700 | £6,395 | £8,509 | £9,880 | £7,262 | £34,746 |
| Net Return | £3,771 | £7,548 | £9,748 | £11,270 | £8,806 | £41,143 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change