Flat
NR21
2 beds
1 bath
Burnham Road, North Creake, Fakenham NR21
East of England, England · NR21
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£63,618
↗ 75%After 5 Years
Change In Property Value
£46,744
↗ 17%After 5 Years
Return On Investment
130%
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 | £30,552 | £31,010 | £31,786 | £32,580 | £33,558 | £159,486 |
| Total Expenses | £15,966 | £16,058 | £16,178 | £16,301 | £16,442 | £80,945 |
| Profit Before Tax | £14,586 | £14,953 | £15,607 | £16,279 | £17,116 | £78,541 |
| Profit After Tax | £11,815 | £12,112 | £12,642 | £13,186 | £13,864 | £63,618 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £15,940 | £16,299 | £22,558 | £26,381 | £29,185 | £110,362 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 27% | 31% | 34% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change