Detached NR29 3 beds 2 baths

Bridge Road, Potter Heigham NR29

East of England, England · NR29

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£11,185

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 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	£15,072	£15,298	£15,528	£15,916	£16,314	£78,127
Total Expenses	£12,786	£12,821	£12,854	£12,903	£12,954	£64,318
Profit Before Tax	£2,286	£2,477	£2,673	£3,012	£3,360	£13,809
Profit After Tax	£1,852	£2,006	£2,165	£2,440	£2,721	£11,185
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£6,877	£13,907	£18,002	£20,828	£16,237	£75,851
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	7%	13%	17%	20%	15%	72%

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