Flat
NR12
3 beds
1 bath
Lower Street, Horning NR12
East of England, England · NR12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£122,631
↗ 75%After 5 Years
Change In Property Value
£84,989
↗ 17%After 5 Years
Return On Investment
127%
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 | £55,560 | £56,393 | £57,803 | £59,248 | £61,026 | £290,031 |
| Total Expenses | £27,394 | £27,523 | £27,707 | £27,895 | £28,116 | £138,634 |
| Profit Before Tax | £28,167 | £28,871 | £30,096 | £31,353 | £32,910 | £151,397 |
| Profit After Tax | £22,815 | £23,385 | £24,378 | £25,396 | £26,657 | £122,631 |
| Change In Property Value | £7,500 | £7,613 | £18,029 | £23,991 | £27,857 | £84,989 |
| Net Return | £30,315 | £30,998 | £42,407 | £49,387 | £54,514 | £207,621 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 33% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change