Flat NR5 6 beds 3 baths

Savery Close, Norwich NR5

East of England, England · NR5

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£13,520

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£65,442

↗ 17%After 5 Years

Return On Investment

64%

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	£22,032	£22,362	£22,922	£23,495	£24,199	£115,010
Total Expenses	£19,478	£19,557	£19,656	£19,757	£19,870	£98,319
Profit Before Tax	£2,554	£2,805	£3,266	£3,737	£4,329	£16,691
Profit After Tax	£2,069	£2,272	£2,645	£3,027	£3,507	£13,520
Change In Property Value	£5,775	£5,862	£13,882	£18,473	£21,450	£65,442
Net Return	£7,844	£8,134	£16,527	£21,501	£24,956	£78,962
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	7%	13%	17%	20%	64%

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