Flat
NR13
6 beds
3 baths
South Walsham Road, Panxworth NR13
East of England, England · NR13
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£175,022
↗ 75%After 5 Years
Change In Property Value
£118,985
↗ 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 | £77,772 | £78,939 | £80,912 | £82,935 | £85,423 | £405,980 |
| Total Expenses | £37,550 | £37,712 | £37,953 | £38,199 | £38,490 | £189,904 |
| Profit Before Tax | £40,222 | £41,226 | £42,959 | £44,736 | £46,933 | £216,077 |
| Profit After Tax | £32,580 | £33,393 | £34,797 | £36,236 | £38,015 | £175,022 |
| Change In Property Value | £10,500 | £10,658 | £25,241 | £33,588 | £38,999 | £118,985 |
| Net Return | £43,080 | £44,051 | £60,038 | £69,824 | £77,015 | £294,007 |
| 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