Flat
NR19
4 beds
3 baths
Beeston Lane, Great Fransham NR19
East of England, England · NR19
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£213,197
↗ 75%After 5 Years
Change In Property Value
£144,482
↗ 17%After 5 Years
Return On Investment
125%
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 | £94,440 | £95,857 | £98,253 | £100,709 | £103,731 | £492,990 |
| Total Expenses | £45,168 | £45,355 | £45,638 | £45,928 | £46,272 | £228,361 |
| Profit Before Tax | £49,272 | £50,501 | £52,615 | £54,782 | £57,458 | £264,629 |
| Profit After Tax | £39,911 | £40,868 | £42,422 | £44,015 | £45,982 | £213,197 |
| Change In Property Value | £12,750 | £12,941 | £30,649 | £40,785 | £47,356 | £144,482 |
| Net Return | £52,661 | £53,810 | £73,071 | £84,800 | £93,338 | £357,679 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 75% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 33% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change