Flat
NR34
2 beds
1 bath
London Road, Beccles NR34
East of England, England · NR34
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-11,679
↘ -18%After 5 Years
Change In Property Value
£35,696
↗ 17%After 5 Years
Return On Investment
38%
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 | £8,604 | £8,733 | £8,951 | £9,175 | £9,450 | £44,914 |
| Total Expenses | £11,192 | £11,251 | £11,316 | £11,382 | £11,452 | £56,593 |
| Profit Before Tax | £-2,588 | £-2,518 | £-2,364 | £-2,207 | £-2,002 | £-11,679 |
| Profit After Tax | £-2,588 | £-2,518 | £-2,364 | £-2,207 | £-2,002 | £-11,679 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £562 | £679 | £5,208 | £7,869 | £9,698 | £24,016 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change