Detached
IP12
2 beds
1 bath
Cumberland Street, Woodbridge IP12
East of England, England · IP12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£76,540
↗ 82%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
136%
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 | £33,336 | £33,836 | £34,682 | £35,549 | £36,615 | £174,018 |
| Total Expenses | £15,736 | £15,798 | £15,893 | £15,991 | £16,108 | £79,525 |
| Profit Before Tax | £17,600 | £18,038 | £18,789 | £19,558 | £20,508 | £94,493 |
| Profit After Tax | £14,256 | £14,611 | £15,219 | £15,842 | £16,611 | £76,540 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £18,756 | £19,179 | £26,036 | £30,237 | £33,325 | £127,533 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 82% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 36% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change