Flat NR25 3 beds 2 baths

Cross Street, Holt NR25

East of England, England · NR25

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£3,143

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£47,293

↗ 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	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£11,035	£11,102	£11,161	£11,232	£11,305	£55,835
Profit Before Tax	£485	£591	£707	£933	£1,164	£3,880
Profit After Tax	£393	£478	£573	£755	£943	£3,143
Change In Property Value	£3,675	£8,704	£11,582	£13,448	£9,884	£47,293
Net Return	£4,068	£9,182	£12,155	£14,204	£10,827	£50,436
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	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