Flat NR10 1 bed 1 bath

Chapel Yard, Horsham St Faith, Norwich NR10

East of England, England · NR10

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£30,868

↗ 67%After 5 Years

Change In Property Value

After 5 Years

£25,497

↗ 17%After 5 Years

Return On Investment

123%

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	£16,668	£16,918	£17,341	£17,774	£18,308	£87,009
Total Expenses	£9,618	£9,689	£9,774	£9,862	£9,958	£48,900
Profit Before Tax	£7,050	£7,229	£7,567	£7,913	£8,350	£38,109
Profit After Tax	£5,710	£5,855	£6,129	£6,410	£6,764	£30,868
Change In Property Value	£2,250	£2,284	£5,409	£7,197	£8,357	£25,497
Net Return	£7,960	£8,139	£11,538	£13,607	£15,121	£56,365
Return From Rental Income (%)	12%	13%	13%	14%	15%	67%
Total Net Return (%)	17%	18%	25%	30%	33%	123%

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