Flat NR16 4 beds 2 baths

Wymondham Road, Wreningham, Norwich NR16

East of England, England · NR16

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£22,946

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£93,488

↗ 17%After 5 Years

Return On Investment

64%

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	£31,476	£31,948	£32,747	£33,566	£34,572	£164,309
Total Expenses	£26,969	£27,062	£27,185	£27,311	£27,454	£135,980
Profit Before Tax	£4,507	£4,886	£5,562	£6,255	£7,119	£28,329
Profit After Tax	£3,651	£3,958	£4,505	£5,066	£5,766	£22,946
Change In Property Value	£8,250	£8,374	£19,832	£26,391	£30,642	£93,488
Net Return	£11,901	£12,331	£24,337	£31,457	£36,408	£116,435
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	7%	7%	13%	17%	20%	64%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change