Detached NR30 2 beds 1 bath

Beach Road, Caister-On-Sea NR30

East of England, England · NR30

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,949

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£42,467

↗ 19%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£8,524	£8,551	£8,575	£8,610	£8,646	£42,906
Profit Before Tax	£932	£1,047	£1,166	£1,375	£1,589	£6,110
Profit After Tax	£755	£848	£945	£1,114	£1,287	£4,949
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£4,055	£8,664	£11,345	£13,190	£10,163	£47,416
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	17%	20%	15%	71%

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