Flat NR10 2 beds 1 bath

Westgate Street, Hevingham NR10

East of England, England · NR10

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£2,677

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£33,146

↗ 17%After 5 Years

Return On Investment

60%

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	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£10,853	£10,915	£10,987	£11,060	£11,138	£54,952
Profit Before Tax	£307	£412	£624	£841	£1,120	£3,305
Profit After Tax	£249	£334	£505	£681	£907	£2,677
Change In Property Value	£2,925	£2,969	£7,031	£9,357	£10,864	£33,146
Net Return	£3,174	£3,303	£7,537	£10,038	£11,771	£35,823
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	5%	6%	13%	17%	20%	60%

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