Terraced IP18 3 beds 0 baths

Wymering Road, Southwold IP18

East of England, England · IP18

Initial Investment

First Year

£180,650First Year

Profit From Rental Income

After 5 Years

£44,566

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£93,318

↗ 17%After 5 Years

Return On Investment

76%

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	£35,448	£35,980	£36,879	£37,801	£38,935	£185,043
Total Expenses	£25,826	£25,891	£25,992	£26,095	£26,219	£130,023
Profit Before Tax	£9,622	£10,089	£10,887	£11,706	£12,716	£55,020
Profit After Tax	£7,794	£8,172	£8,819	£9,482	£10,300	£44,566
Change In Property Value	£8,235	£8,359	£19,796	£26,343	£30,587	£93,318
Net Return	£16,029	£16,530	£28,615	£35,825	£40,887	£137,885
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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