Semi Detached CO10 3 beds 2 baths

Chapel Street, Stoke By Clare, Sudbury, Suffolk CO10

East of England, England · CO10

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£18,447

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£61,192

↗ 17%After 5 Years

Return On Investment

70%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,604	£20,913	£21,436	£21,972	£22,631	£107,556
Total Expenses	£16,843	£16,886	£16,949	£17,013	£17,090	£84,781
Profit Before Tax	£3,761	£4,027	£4,487	£4,958	£5,541	£22,774
Profit After Tax	£3,046	£3,262	£3,635	£4,016	£4,488	£18,447
Change In Property Value	£5,400	£5,481	£12,981	£17,274	£20,057	£61,192
Net Return	£8,446	£8,743	£16,615	£21,290	£24,545	£79,640
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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