Semi Detached
IP9
1 bed
1 bath
Ipswich Road, Holbrook IP9
East of England, England · IP9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£16,102
↗ 19%After 5 Years
Change In Property Value
£53,084
↗ 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 | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £10,779 | £10,812 | £10,845 | £10,892 | £10,940 | £54,268 |
| Profit Before Tax | £3,525 | £3,706 | £3,892 | £4,213 | £4,542 | £19,878 |
| Profit After Tax | £2,856 | £3,002 | £3,152 | £3,412 | £3,679 | £16,102 |
| Change In Property Value | £4,125 | £9,769 | £13,000 | £15,095 | £11,095 | £53,084 |
| Net Return | £6,981 | £12,771 | £16,153 | £18,507 | £14,774 | £69,186 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change