Terraced
IP21
2 beds
1 bath
Norwich Road, Dickleburgh, Diss IP21
Initial Investment
£109,500First YearProfit From Rental Income
£16,763
↗ 15%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
55%
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 | £14,208 | £14,492 | £14,854 | £15,226 | £15,606 | £74,387 |
| Total Expenses | £10,649 | £10,689 | £10,736 | £10,784 | £10,833 | £53,692 |
| Profit Before Tax | £3,559 | £3,803 | £4,118 | £4,442 | £4,773 | £20,695 |
| Profit After Tax | £2,883 | £3,080 | £3,336 | £3,598 | £3,866 | £16,763 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £7,283 | £7,568 | £12,491 | £15,500 | £17,614 | £60,456 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change