Terraced
NR28
2 beds
1 bath
Avenue Road, North Walsham NR28
East of England, England · NR28
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,662
↗ 9%After 5 Years
Change In Property Value
£32,816
↗ 19%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,656 | £7,771 | £7,887 | £8,085 | £8,287 | £39,686 |
| Total Expenses | £6,735 | £6,759 | £6,781 | £6,811 | £6,842 | £33,930 |
| Profit Before Tax | £921 | £1,012 | £1,106 | £1,273 | £1,444 | £5,756 |
| Profit After Tax | £746 | £819 | £896 | £1,031 | £1,170 | £4,662 |
| Change In Property Value | £2,550 | £6,039 | £8,037 | £9,331 | £6,858 | £32,816 |
| Net Return | £3,296 | £6,859 | £8,933 | £10,363 | £8,028 | £37,478 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change