Terraced
IP17
2 beds
1 bath
Church Street, Saxmundham, Suffolk IP17
East of England, England · IP17
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,099
↗ 6%After 5 Years
Change In Property Value
£35,696
↗ 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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,882 | £9,909 | £9,946 | £9,985 | £10,029 | £49,751 |
| Profit Before Tax | £618 | £748 | £978 | £1,212 | £1,504 | £5,061 |
| Profit After Tax | £501 | £606 | £792 | £982 | £1,218 | £4,099 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £3,651 | £3,804 | £8,364 | £11,058 | £12,918 | £39,795 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change