Flat
NR10
2 beds
1 bath
Manor Road, Newton St. Faith NR10
East of England, England · NR10
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£78,070
↗ 75%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change