Terraced
IP7
2 beds
1 bath
Church Hill, Monks Eleigh, Ipswich IP7
East of England, England · IP7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£16,075
↗ 17%After 5 Years
Change In Property Value
£59,840
↗ 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 | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £12,025 | £12,060 | £12,094 | £12,145 | £12,196 | £60,520 |
| Profit Before Tax | £3,479 | £3,676 | £3,878 | £4,227 | £4,585 | £19,846 |
| Profit After Tax | £2,818 | £2,978 | £3,141 | £3,424 | £3,714 | £16,075 |
| Change In Property Value | £4,650 | £11,013 | £14,655 | £17,016 | £12,507 | £59,840 |
| Net Return | £7,468 | £13,990 | £17,796 | £20,440 | £16,221 | £75,915 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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