Flat NR24 3 beds 1 bath

High Road, Briston, Melton Constable, Norfolk NR24

East of England, England · NR24

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£69,167

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£140,233

↗ 17%After 5 Years

Return On Investment

76%

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	£60,264	£61,168	£62,697	£64,265	£66,193	£314,586
Total Expenses	£45,284	£45,525	£45,818	£46,118	£46,450	£229,194
Profit Before Tax	£14,980	£15,643	£16,879	£18,147	£19,743	£85,392
Profit After Tax	£12,134	£12,671	£13,672	£14,699	£15,992	£69,167
Change In Property Value	£12,375	£12,561	£29,748	£39,586	£45,963	£140,233
Net Return	£24,509	£25,232	£43,420	£54,285	£61,955	£209,400
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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