Detached NR29 3 beds 2 baths

Bridge Road, Potter Heigham NR29

East of England, England · NR29

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£7,841

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£48,258

↗ 19%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£9,669	£9,699	£9,726	£9,766	£9,806	£48,666
Profit Before Tax	£1,587	£1,726	£1,870	£2,121	£2,377	£9,681
Profit After Tax	£1,285	£1,398	£1,515	£1,718	£1,926	£7,841
Change In Property Value	£3,750	£8,881	£11,818	£13,722	£10,086	£48,258
Net Return	£5,035	£10,279	£13,333	£15,440	£12,012	£56,100
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	14%	18%	20%	16%	74%

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