Flat NR29 3 beds 2 baths

Bridge Road, Potter Heigham NR29

East of England, England · NR29

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-6,089

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£56,943

↗ 17%After 5 Years

Return On Investment

48%

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	£15,072	£15,298	£15,681	£16,073	£16,555	£78,678
Total Expenses	£16,798	£16,867	£16,948	£17,031	£17,122	£84,767
Profit Before Tax	£-1,726	£-1,569	£-1,268	£-959	£-567	£-6,089
Profit After Tax	£-1,726	£-1,569	£-1,268	£-959	£-567	£-6,089
Change In Property Value	£5,025	£5,100	£12,079	£16,074	£18,664	£56,943
Net Return	£3,299	£3,532	£10,812	£15,116	£18,097	£50,854
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

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