Flat NR27 1 bed 1 bath

Church Street, Northrepps NR27

East of England, England · NR27

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-7,393

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£39,945

↗ 17%After 5 Years

Return On Investment

46%

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	£10,572	£10,731	£10,999	£11,274	£11,612	£55,187
Total Expenses	£12,381	£12,443	£12,512	£12,584	£12,660	£62,580
Profit Before Tax	£-1,809	£-1,712	£-1,514	£-1,310	£-1,048	£-7,393
Profit After Tax	£-1,809	£-1,712	£-1,514	£-1,310	£-1,048	£-7,393
Change In Property Value	£3,525	£3,578	£8,474	£11,276	£13,093	£39,945
Net Return	£1,716	£1,866	£6,960	£9,966	£12,044	£32,552
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	2%	3%	10%	14%	17%	46%

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