Terraced
NR28
2 beds
1 bath
Avenue Road, North Walsham NR28
East of England, England · NR28
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-419
↘ -1%After 5 Years
Change In Property Value
£28,896
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,656 | £7,771 | £7,965 | £8,164 | £8,409 | £39,965 |
| Total Expenses | £8,010 | £8,033 | £8,064 | £8,094 | £8,130 | £40,331 |
| Profit Before Tax | £-354 | £-262 | £-98 | £70 | £280 | £-366 |
| Profit After Tax | £-354 | £-262 | £-98 | £70 | £226 | £-419 |
| Change In Property Value | £2,550 | £2,588 | £6,130 | £8,157 | £9,471 | £28,896 |
| Net Return | £2,196 | £2,326 | £6,031 | £8,227 | £9,698 | £28,478 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 19% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change