Flat NR33 2 beds 1 bath

Beaconsfield Place, Green Lane, Kessingland, Lowestoft NR33

East of England, England · NR33

Initial Investment

First Year

£56,350First Year

Profit From Rental Income

After 5 Years

£-1,941

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£31,361

↗ 17%After 5 Years

Return On Investment

52%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£10,280	£10,340	£10,408	£10,477	£10,550	£52,055
Profit Before Tax	£-680	£-596	£-420	£-239	£-6	£-1,941
Profit After Tax	£-680	£-596	£-420	£-239	£-6	£-1,941
Change In Property Value	£2,768	£2,809	£6,653	£8,853	£10,279	£31,361
Net Return	£2,087	£2,213	£6,233	£8,614	£10,274	£29,420
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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