Flat NR23 1 bed 1 bath

Newgate Lane, Wells-Next-The-Sea NR23

East of England, England · NR23

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£416

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£84,989

↗ 17%After 5 Years

Return On Investment

52%

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	£23,496	£23,848	£24,445	£25,056	£25,807	£122,652
Total Expenses	£24,187	£24,268	£24,371	£24,476	£24,594	£121,896
Profit Before Tax	£-691	£-420	£74	£580	£1,214	£756
Profit After Tax	£-691	£-420	£74	£470	£983	£416
Change In Property Value	£7,500	£7,613	£18,029	£23,991	£27,857	£84,989
Net Return	£6,809	£7,193	£18,103	£24,461	£28,840	£85,405
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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