Semi Detached NR29 2 beds 1 bath

Staithe Road, Martham NR29

East of England, England · NR29

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£5,622

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,641

↗ 19%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£7,651	£7,677	£7,701	£7,734	£7,767	£38,530
Profit Before Tax	£1,121	£1,227	£1,337	£1,529	£1,727	£6,940
Profit After Tax	£908	£994	£1,083	£1,239	£1,399	£5,622
Change In Property Value	£2,925	£6,927	£9,218	£10,704	£7,867	£37,641
Net Return	£3,833	£7,921	£10,301	£11,942	£9,266	£43,263
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	6%	13%	17%	20%	16%	73%

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