Flat
NR21
1 bed
2 baths
North Creake, Fakenham NR21
East of England, England · NR21
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£62,321
↗ 75%After 5 Years
Change In Property Value
£45,894
↗ 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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £15,712 | £15,803 | £15,922 | £16,044 | £16,183 | £79,665 |
| Profit Before Tax | £14,288 | £14,647 | £15,289 | £15,947 | £16,768 | £76,939 |
| Profit After Tax | £11,573 | £11,864 | £12,384 | £12,917 | £13,582 | £62,321 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £15,623 | £15,975 | £22,120 | £25,873 | £28,625 | £108,215 |
| 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