Detached
IP14
2 beds
1 bath
Combs Lane, Stowmarket IP14
East of England, England · IP14
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£52,916
↗ 83%After 5 Years
Change In Property Value
£35,696
↗ 17%After 5 Years
Return On Investment
138%
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 | £23,328 | £23,678 | £24,270 | £24,877 | £25,623 | £121,775 |
| Total Expenses | £11,165 | £11,211 | £11,281 | £11,353 | £11,438 | £56,447 |
| Profit Before Tax | £12,163 | £12,467 | £12,989 | £13,524 | £14,185 | £65,328 |
| Profit After Tax | £9,852 | £10,098 | £10,521 | £10,954 | £11,490 | £52,916 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £13,002 | £13,295 | £18,093 | £21,031 | £23,190 | £88,611 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 83% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 36% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change