Flat
NR12
2 beds
1 bath
Staitheway Road, Wroxham NR12
East of England, England · NR12
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£16,611
↗ 18%After 5 Years
Change In Property Value
£50,144
↗ 17%After 5 Years
Return On Investment
73%
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 | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £15,609 | £15,683 | £15,774 | £15,868 | £15,971 | £78,905 |
| Profit Before Tax | £3,435 | £3,647 | £4,039 | £4,440 | £4,946 | £20,507 |
| Profit After Tax | £2,783 | £2,954 | £3,271 | £3,597 | £4,006 | £16,611 |
| Change In Property Value | £4,425 | £4,491 | £10,637 | £14,155 | £16,435 | £50,144 |
| Net Return | £7,208 | £7,445 | £13,908 | £17,752 | £20,442 | £66,755 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change