Flat IP7 1 bed 1 bath

Bridge Street, Hadleigh, Ipswich IP7

East of England, England · IP7

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£312

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£28,955

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£7,576	£7,638	£7,690	£7,751	£7,814	£38,468
Profit Before Tax	£-76	£-25	£37	£169	£304	£409
Profit After Tax	£-76	£-25	£30	£137	£247	£312
Change In Property Value	£2,250	£5,329	£7,091	£8,233	£6,052	£28,955
Net Return	£2,174	£5,304	£7,121	£8,370	£6,298	£29,267
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	5%	12%	15%	18%	14%	64%

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