Detached NR33 4 beds 3 baths

Cotmer Road, Oulton Broad NR33

East of England, England · NR33

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£13,897

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£125,471

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£24,079	£24,131	£24,182	£24,261	£24,342	£120,996
Profit Before Tax	£2,573	£2,920	£3,275	£3,883	£4,505	£17,157
Profit After Tax	£2,084	£2,365	£2,653	£3,145	£3,649	£13,897
Change In Property Value	£9,750	£23,091	£30,728	£35,678	£26,224	£125,471
Net Return	£11,834	£25,457	£33,381	£38,823	£29,873	£139,368
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	5%	12%	15%	18%	14%	65%

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