Flat NR29 3 beds 1 bath

Taylors Loke, Hemsby NR29

East of England, England · NR29

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£43,977

↗ 72%After 5 Years

Change In Property Value

After 5 Years

£33,996

↗ 17%After 5 Years

Return On Investment

128%

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	£22,224	£22,557	£23,121	£23,699	£24,410	£116,012
Total Expenses	£12,157	£12,237	£12,336	£12,438	£12,552	£61,719
Profit Before Tax	£10,067	£10,321	£10,785	£11,262	£11,859	£54,293
Profit After Tax	£8,154	£8,360	£8,736	£9,122	£9,606	£43,977
Change In Property Value	£3,000	£3,045	£7,212	£9,597	£11,143	£33,996
Net Return	£11,154	£11,405	£15,948	£18,718	£20,748	£77,973
Return From Rental Income (%)	13%	14%	14%	15%	16%	72%
Total Net Return (%)	18%	19%	26%	31%	34%	128%

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