Semi Detached
IP21
2 beds
1 bath
Laxfield Road, Stradbroke, Eye IP21
Initial Investment
£109,500First YearProfit From Rental Income
£10,580
↗ 10%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
50%
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 | £12,588 | £12,840 | £13,161 | £13,490 | £13,827 | £65,905 |
| Total Expenses | £10,487 | £10,524 | £10,567 | £10,611 | £10,655 | £52,844 |
| Profit Before Tax | £2,101 | £2,316 | £2,594 | £2,879 | £3,172 | £13,061 |
| Profit After Tax | £1,702 | £1,876 | £2,101 | £2,332 | £2,569 | £10,580 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £6,102 | £6,364 | £11,257 | £14,234 | £16,316 | £54,272 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change