Terraced IP16 3 beds 1 bath

Central Road, Leiston IP16

East of England, England · IP16

Initial Investment

First Year

£45,400First Year

Profit From Rental Income

After 5 Years

£2,828

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£25,157

↗ 17%After 5 Years

Return On Investment

62%

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	£7,548	£7,661	£7,853	£8,049	£8,291	£39,402
Total Expenses	£7,127	£7,150	£7,179	£7,210	£7,245	£35,910
Profit Before Tax	£421	£512	£673	£839	£1,046	£3,491
Profit After Tax	£341	£414	£545	£680	£847	£2,828
Change In Property Value	£2,220	£2,253	£5,337	£7,101	£8,246	£25,157
Net Return	£2,561	£2,668	£5,882	£7,781	£9,093	£27,985
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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