Semi Detached
NR28
2 beds
2 baths
Chapel Road, Trunch NR28
East of England, England · NR28
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,242
↗ 9%After 5 Years
Change In Property Value
£30,885
↗ 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 | £7,200 | £7,308 | £7,418 | £7,603 | £7,793 | £37,322 |
| Total Expenses | £6,368 | £6,391 | £6,413 | £6,442 | £6,471 | £32,085 |
| Profit Before Tax | £832 | £917 | £1,005 | £1,162 | £1,322 | £5,237 |
| Profit After Tax | £674 | £743 | £814 | £941 | £1,071 | £4,242 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £3,074 | £6,427 | £8,378 | £9,723 | £7,526 | £35,127 |
| 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