Detached NR29 2 beds 2 baths

King Street, Winterton-On-Sea, Great Yarmouth NR29

East of England, England · NR29

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£10,810

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£62,736

↗ 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	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£12,420	£12,454	£12,487	£12,535	£12,584	£62,479
Profit Before Tax	£2,208	£2,393	£2,583	£2,912	£3,249	£13,346
Profit After Tax	£1,789	£1,939	£2,093	£2,359	£2,632	£10,810
Change In Property Value	£4,875	£11,546	£15,364	£17,839	£13,112	£62,736
Net Return	£6,664	£13,484	£17,457	£20,198	£15,744	£73,546
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