Semi Detached
IP23
2 beds
1 bath
Mellis Road, Yaxley IP23
Initial Investment
£120,200First YearProfit From Rental Income
£11,763
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
49%
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 | £13,740 | £14,015 | £14,365 | £14,724 | £15,092 | £71,937 |
| Total Expenses | £11,396 | £11,435 | £11,481 | £11,528 | £11,575 | £57,414 |
| Profit Before Tax | £2,344 | £2,580 | £2,884 | £3,197 | £3,517 | £14,522 |
| Profit After Tax | £1,899 | £2,090 | £2,336 | £2,589 | £2,849 | £11,763 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,699 | £6,986 | £12,324 | £15,573 | £17,846 | £59,428 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change