Flat NR10 2 beds 2 baths

Manor Road, Newton St. Faith, Norwich NR10

East of England, England · NR10

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£78,070

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 17%After 5 Years

Return On Investment

129%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,672	£37,222	£38,153	£39,106	£40,280	£191,433
Total Expenses	£18,760	£18,861	£18,997	£19,136	£19,296	£95,050
Profit Before Tax	£17,912	£18,361	£19,156	£19,970	£20,983	£96,383
Profit After Tax	£14,509	£14,873	£15,516	£16,176	£16,997	£78,070
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£19,459	£19,897	£27,415	£32,010	£35,382	£134,163
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	31%	34%	129%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change