Flat NR12 1 bed 1 bath

Staitheway Road, Wroxham NR12

East of England, England · NR12

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£17,340

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 17%After 5 Years

Return On Investment

81%

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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£12,715	£12,789	£12,877	£12,966	£13,065	£64,411
Profit Before Tax	£3,725	£3,898	£4,227	£4,565	£4,993	£21,408
Profit After Tax	£3,017	£3,157	£3,424	£3,698	£4,044	£17,340
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£6,392	£6,583	£11,537	£14,494	£16,579	£55,585
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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