Flat NR29 3 beds 2 baths

Bridge Road, Potter Heigham NR29

East of England, England · NR29

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-7,155

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 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	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£13,044	£13,107	£13,179	£13,252	£13,331	£65,913
Profit Before Tax	£-1,788	£-1,682	£-1,468	£-1,249	£-967	£-7,155
Profit After Tax	£-1,788	£-1,682	£-1,468	£-1,249	£-967	£-7,155
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£1,962	£2,124	£7,546	£10,747	£12,961	£35,340
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	3%	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