Terraced
IP17
2 beds
1 bath
High Street, Saxmundham, Suffolk IP17
East of England, England · IP17
View property listing
Initial Investment
£81,075First YearProfit From Rental Income
£5,708
↗ 7%After 5 Years
Change In Property Value
£44,959
↗ 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 | £13,224 | £13,422 | £13,758 | £14,102 | £14,525 | £69,031 |
| Total Expenses | £12,316 | £12,348 | £12,392 | £12,437 | £12,490 | £61,984 |
| Profit Before Tax | £908 | £1,075 | £1,366 | £1,664 | £2,035 | £7,047 |
| Profit After Tax | £735 | £870 | £1,106 | £1,348 | £1,648 | £5,708 |
| Change In Property Value | £3,968 | £4,027 | £9,537 | £12,691 | £14,736 | £44,959 |
| Net Return | £4,703 | £4,897 | £10,644 | £14,040 | £16,384 | £50,667 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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