Flat
NR27
2 beds
1 bath
Corner Street, Cromer NR27
East of England, England · NR27
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-7,574
↘ -11%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
45%
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 | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £11,719 | £11,779 | £11,847 | £11,917 | £11,991 | £59,254 |
| Profit Before Tax | £-1,819 | £-1,731 | £-1,548 | £-1,360 | £-1,117 | £-7,574 |
| Profit After Tax | £-1,819 | £-1,731 | £-1,548 | £-1,360 | £-1,117 | £-7,574 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £1,482 | £1,619 | £6,385 | £9,196 | £11,139 | £29,821 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 2% | 2% | 10% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change