Detached
IP7
3 beds
1 bath
The Causeway, Hitcham, Hadleigh IP7
East of England, England · IP7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£14,617
↗ 17%After 5 Years
Change In Property Value
£55,014
↗ 19%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £11,095 | £11,129 | £11,161 | £11,208 | £11,257 | £55,851 |
| Profit Before Tax | £3,161 | £3,340 | £3,526 | £3,846 | £4,174 | £18,046 |
| Profit After Tax | £2,560 | £2,706 | £2,856 | £3,115 | £3,381 | £14,617 |
| Change In Property Value | £4,275 | £10,125 | £13,473 | £15,644 | £11,498 | £55,014 |
| Net Return | £6,835 | £12,830 | £16,329 | £18,759 | £14,879 | £69,631 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 8% | 15% | 19% | 21% | 17% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change