Flat NR21 2 beds 1 bath

West Street, North Creake NR21

East of England, England · NR21

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-3,712

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

51%

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	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£15,313	£15,380	£15,458	£15,539	£15,627	£77,316
Profit Before Tax	£-1,213	£-1,068	£-789	£-503	£-140	£-3,712
Profit After Tax	£-1,213	£-1,068	£-789	£-503	£-140	£-3,712
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£3,288	£3,499	£10,028	£13,892	£16,574	£47,281
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

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