Detached NR28 1 bed 1 bath

The Terrace, North Walsham NR28

East of England, England · NR28

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-627

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£25,497

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£7,127	£7,148	£7,176	£7,205	£7,237	£35,894
Profit Before Tax	£-371	£-291	£-148	£0	£183	£-627
Profit After Tax	£-371	£-291	£-148	£0	£183	£-627
Change In Property Value	£2,250	£2,284	£5,409	£7,197	£8,357	£25,497
Net Return	£1,879	£1,993	£5,261	£7,197	£8,540	£24,870
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	4%	4%	11%	16%	19%	54%

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