Terraced NR33 2 beds 1 bath

Beaconsfield Place, Green Lane, Kessingland, Lowestoft NR33

East of England, England · NR33

Initial Investment

First Year

£56,350First Year

Profit From Rental Income

After 5 Years

£2,410

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,615

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£7,192	£7,216	£7,238	£7,268	£7,298	£36,213
Profit Before Tax	£368	£457	£551	£715	£884	£2,975
Profit After Tax	£298	£370	£446	£579	£716	£2,410
Change In Property Value	£2,768	£6,554	£8,722	£10,127	£7,443	£35,615
Net Return	£3,065	£6,925	£9,168	£10,707	£8,160	£38,025
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	14%	67%

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