Detached
NR33
3 beds
2 baths
Beccles Road, Lowestoft NR33
East of England, England · NR33
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£8,345
↗ 6%After 5 Years
Change In Property Value
£82,039
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,424 | £17,685 | £17,951 | £18,399 | £18,859 | £90,319 |
| Total Expenses | £15,917 | £15,955 | £15,992 | £16,048 | £16,104 | £80,016 |
| Profit Before Tax | £1,507 | £1,730 | £1,958 | £2,352 | £2,755 | £10,303 |
| Profit After Tax | £1,221 | £1,401 | £1,586 | £1,905 | £2,232 | £8,345 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £7,596 | £16,499 | £21,678 | £25,233 | £19,378 | £90,384 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 14% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change