Terraced
IP23
2 beds
1 bath
Magdalen Street, Eye IP23
Initial Investment
£88,100First YearProfit From Rental Income
£13,343
↗ 15%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
56%
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 | £11,628 | £11,861 | £12,157 | £12,461 | £12,773 | £60,879 |
| Total Expenses | £8,804 | £8,839 | £8,879 | £8,921 | £8,963 | £44,406 |
| Profit Before Tax | £2,824 | £3,022 | £3,278 | £3,540 | £3,810 | £16,473 |
| Profit After Tax | £2,287 | £2,447 | £2,655 | £2,868 | £3,086 | £13,343 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £5,887 | £6,119 | £10,146 | £12,606 | £14,334 | £49,092 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change