Flat
NR12
4 beds
1 bath
Hall Road, Irstead NR12
East of England, England · NR12
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£148,850
↗ 75%After 5 Years
Change In Property Value
£101,987
↗ 17%After 5 Years
Return On Investment
126%
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 | £66,672 | £67,672 | £69,364 | £71,098 | £73,231 | £348,037 |
| Total Expenses | £32,472 | £32,618 | £32,830 | £33,048 | £33,304 | £164,272 |
| Profit Before Tax | £34,200 | £35,054 | £36,534 | £38,050 | £39,927 | £183,765 |
| Profit After Tax | £27,702 | £28,394 | £29,592 | £30,821 | £32,341 | £148,850 |
| Change In Property Value | £9,000 | £9,135 | £21,635 | £28,790 | £33,428 | £101,987 |
| Net Return | £36,702 | £37,529 | £51,227 | £59,610 | £65,769 | £250,837 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 33% | 126% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change