Flat
NR25
2 beds
1 bath
High Street, Blakeney NR25
East of England, England · NR25
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£42,585
↗ 21%After 5 Years
Change In Property Value
£101,987
↗ 17%After 5 Years
Return On Investment
73%
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 | £38,748 | £39,329 | £40,312 | £41,320 | £42,560 | £202,270 |
| Total Expenses | £29,680 | £29,784 | £29,925 | £30,070 | £30,236 | £149,695 |
| Profit Before Tax | £9,068 | £9,545 | £10,387 | £11,250 | £12,323 | £52,575 |
| Profit After Tax | £7,345 | £7,732 | £8,414 | £9,113 | £9,982 | £42,585 |
| Change In Property Value | £9,000 | £9,135 | £21,635 | £28,790 | £33,428 | £101,987 |
| Net Return | £16,345 | £16,867 | £30,048 | £37,902 | £43,410 | £144,573 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change