Flat NR28 0 beds 0 baths

The Street, Honing NR28

East of England, England · NR28

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£-9,479

↘ -40%After 5 Years

Change In Property Value

After 5 Years

£12,748

↗ 17%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,372	£3,423	£3,508	£3,596	£3,704	£17,602
Total Expenses	£5,313	£5,364	£5,415	£5,468	£5,521	£27,082
Profit Before Tax	£-1,941	£-1,941	£-1,907	£-1,872	£-1,818	£-9,479
Profit After Tax	£-1,941	£-1,941	£-1,907	£-1,872	£-1,818	£-9,479
Change In Property Value	£1,125	£1,142	£2,704	£3,599	£4,178	£12,748
Net Return	£-816	£-799	£797	£1,727	£2,361	£3,269
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-3%	-3%	3%	7%	10%	14%

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