Flat
NR29
2 beds
1 bath
Staithe Road, Martham NR29
East of England, England · NR29
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-7,914
↘ -13%After 5 Years
Change In Property Value
£33,146
↗ 17%After 5 Years
Return On Investment
42%
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 | £8,772 | £8,904 | £9,126 | £9,354 | £9,635 | £45,791 |
| Total Expenses | £10,614 | £10,673 | £10,738 | £10,805 | £10,876 | £53,705 |
| Profit Before Tax | £-1,842 | £-1,769 | £-1,612 | £-1,451 | £-1,241 | £-7,914 |
| Profit After Tax | £-1,842 | £-1,769 | £-1,612 | £-1,451 | £-1,241 | £-7,914 |
| Change In Property Value | £2,925 | £2,969 | £7,031 | £9,357 | £10,864 | £33,146 |
| Net Return | £1,083 | £1,199 | £5,419 | £7,906 | £9,623 | £25,231 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change