Flat NR25 2 beds 1 bath

The Street, Hempstead NR25

East of England, England · NR25

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-4,278

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 17%After 5 Years

Return On Investment

50%

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	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£14,203	£14,268	£14,344	£14,422	£14,506	£71,743
Profit Before Tax	£-1,279	£-1,151	£-898	£-640	£-310	£-4,278
Profit After Tax	£-1,279	£-1,151	£-898	£-640	£-310	£-4,278
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£2,846	£3,036	£9,018	£12,556	£15,011	£42,466
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	3%	4%	11%	15%	18%	50%

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