Terraced NR30 2 beds 1 bath

Bullocks Loke, Caister-On-Sea NR30

East of England, England · NR30

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,006

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£36,676

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,172	£8,295	£8,419	£8,629	£8,845	£42,360
Total Expenses	£7,430	£7,455	£7,478	£7,509	£7,542	£37,415
Profit Before Tax	£742	£839	£941	£1,120	£1,304	£4,946
Profit After Tax	£601	£680	£762	£907	£1,056	£4,006
Change In Property Value	£2,850	£6,750	£8,982	£10,429	£7,665	£36,676
Net Return	£3,451	£7,430	£9,744	£11,336	£8,721	£40,682
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	17%	20%	15%	70%

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