Flat
NR12
3 beds
1 bath
Low Street, Smallburgh, Norwich NR12
East of England, England · NR12
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£194,543
↗ 75%After 5 Years
Change In Property Value
£131,734
↗ 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 | £86,112 | £87,404 | £89,589 | £91,828 | £94,583 | £449,516 |
| Total Expenses | £41,359 | £41,534 | £41,796 | £42,064 | £42,382 | £209,136 |
| Profit Before Tax | £44,753 | £45,869 | £47,793 | £49,765 | £52,201 | £240,381 |
| Profit After Tax | £36,250 | £37,154 | £38,712 | £40,309 | £42,118 | £194,543 |
| Change In Property Value | £11,625 | £11,799 | £27,945 | £37,187 | £43,178 | £131,734 |
| Net Return | £47,875 | £48,953 | £66,657 | £77,496 | £85,296 | £326,277 |
| 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