Detached IP20 4 beds 1 bath

Exchange Street, Harleston IP20

East of England, England · IP20

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£11,784

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£40,537

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£8,349	£8,378	£8,405	£8,443	£8,483	£42,057
Profit Before Tax	£2,571	£2,706	£2,846	£3,088	£3,337	£14,548
Profit After Tax	£2,083	£2,192	£2,305	£2,501	£2,703	£11,784
Change In Property Value	£3,150	£7,460	£9,927	£11,527	£8,472	£40,537
Net Return	£5,233	£9,652	£12,232	£14,028	£11,175	£52,321
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	8%	15%	19%	22%	17%	82%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change