Flat
NR12
3 beds
2 baths
Lower Street, Horning NR12
East of England, England · NR12
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£155,381
↗ 75%After 5 Years
Change In Property Value
£106,237
↗ 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 | £69,444 | £70,486 | £72,248 | £74,054 | £76,276 | £362,507 |
| Total Expenses | £33,741 | £33,891 | £34,111 | £34,335 | £34,600 | £170,678 |
| Profit Before Tax | £35,703 | £36,594 | £38,137 | £39,719 | £41,676 | £191,829 |
| Profit After Tax | £28,919 | £29,641 | £30,891 | £32,172 | £33,757 | £155,381 |
| Change In Property Value | £9,375 | £9,516 | £22,536 | £29,989 | £34,821 | £106,237 |
| Net Return | £38,294 | £39,157 | £53,427 | £62,162 | £68,578 | £261,618 |
| 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