Terraced
IP17
2 beds
1 bath
Mill Road, Saxmundham, Suffolk IP17
East of England, England · IP17
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£7,836
↗ 15%After 5 Years
Change In Property Value
£32,816
↗ 19%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,496 | £8,623 | £8,753 | £8,972 | £9,196 | £44,040 |
| Total Expenses | £6,819 | £6,845 | £6,868 | £6,900 | £6,933 | £34,365 |
| Profit Before Tax | £1,677 | £1,779 | £1,885 | £2,071 | £2,263 | £9,675 |
| Profit After Tax | £1,358 | £1,441 | £1,527 | £1,678 | £1,833 | £7,836 |
| Change In Property Value | £2,550 | £6,039 | £8,037 | £9,331 | £6,858 | £32,816 |
| Net Return | £3,908 | £7,480 | £9,563 | £11,009 | £8,691 | £40,652 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 8% | 14% | 18% | 21% | 17% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change